
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 312.9 | 707.5 | 810.3 | 591.3 | 400.6 | 256.6 | |
COGS | 385.3 | 689.4 | 903.7 | 527.6 | 429 | 343.2 | |
Gross Profit | (72.39) | 18.15 | (93.37) | 63.63 | (28.35) | (86.62) | |
Operating Expenses & Income | |||||||
Operating Income | (315.6) | (386.7) | (445.4) | (236.5) | (370.6) | (418.9) | |
Total Operating Expenses | 251 | 397.9 | 353.7 | 827.8 | 771.2 | 675.5 | |
R&D Expenses | 50.86 | 75.72 | 64.59 | 97.37 | 159.3 | 155.8 | |
Selling General & Admin Expenses | 117.2 | 198.9 | 240.8 | 202.8 | 182.9 | 176.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.352) | (11.36) | (21.96) | (6.578) | (10.26) | (8.379) | |
Interest Income | 0.375 | 1.173 | 2.604 | 1.832 | 1.203 | 1.574 | |
Income Tax Expense | - | - | 51.95 | - | - | - | |
Net Income | |||||||
Net Income | (558.7) | (398.1) | (519.4) | (235.3) | 11.85 | (50.14) | |
Supplemental | |||||||
EBIT | (315.6) | (386.7) | (445.4) | - | - | - | |
EBITDA | (236.9) | (305.4) | (380) | - | - | - | |