
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 460.3 | 205.4 | 183 | 103.4 | 104.8 | 87.31 | |
COGS | 173.7 | 113.3 | 200.2 | 118.8 | 123.4 | 115.8 | |
Gross Profit | 286.6 | 92.08 | (17.16) | (15.47) | (18.56) | (28.45) | |
Operating Expenses & Income | |||||||
Operating Income | 103.8 | (183.9) | (230.4) | (328.1) | (140.9) | (156.6) | |
Total Operating Expenses | 182.8 | 276 | 213.2 | 312.6 | 245.7 | 182.4 | |
R&D Expenses | 24.96 | 22.79 | 18.67 | 7.379885 | 9.476818 | 9.439295 | |
Selling General & Admin Expenses | 61.05 | 70.95 | 90.85 | 80.71 | 42.55 | 96.64 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.151229) | (2.445251) | (3.100705) | (3.766845) | (0.724418) | (0.115916) | |
Interest Income | 14.26 | 12.19 | 7.85889 | 3.789114 | 0.385918 | 0.35752 | |
Income Tax Expense | 9.749138 | (25.64) | 53.16 | (0.554753) | - | 2.637309 | |
Net Income | |||||||
Net Income | 90.94 | (160.3) | (287.4) | (334.5) | (304) | (309.6) | |
Supplemental | |||||||
EBIT | 103.8 | (183.5) | (231.4) | (331.6) | - | - | |
EBITDA | 109.2 | (166.1) | (212.1) | (310.9) | - | - | |