
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 90.65 | 132.6 | 236.3 | 219.2 | 306.6 | 257.7 |
COGS | (25.81) | (10.35) | 9.219 | 215 | 308.6 | 210.8 |
Gross Profit | 116.5 | 143 | 227.1 | 4.192 | (2.079) | 46.9 |
Operating Expenses & Income | ||||||
Operating Income | (140.9) | (185.1) | (158.6) | (194.3) | (177.8) | (243.4) |
Total Operating Expenses | 231.6 | 317.7 | 395 | 413.5 | 484.3 | 501.1 |
R&D Expenses | - | - | - | 103.5 | 36.29 | 42.7 |
Selling General & Admin Expenses | 119.1 | 99.58 | - | 38.94 | 70.15 | 138.6 |
Earnings from Continuing Operations | ||||||
Interest Expense | (2.705) | (6.334) | (18.16) | (26.02) | (25.72) | (62.8) |
Interest Income | 0.37 | 1.512 | 1.187 | 0.004 | 0.601 | 31.6 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (133.7) | (86.38) | (157.4) | (183.9) | (222.6) | (260.9) |
Supplemental | ||||||
EBIT | - | (97.29) | (157.6) | (177.6) | (211.5) | (212.2) |
EBITDA | - | 14.11 | (32.66) | (80.39) | (138.9) | (134.2) |