
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 678.5 | 1,042 | 700.8 | 651.8 | 520 | 728.4 | |
COGS | 433.6 | 639.6 | 456.2 | 477 | 296.4 | 397.4 | |
Gross Profit | 244.9 | 402.4 | 244.6 | 174.8 | 223.6 | 331 | |
Operating Expenses & Income | |||||||
Operating Income | (30.53) | 44.8 | (197.4) | (205.2) | (272.2) | (177.8) | |
Total Operating Expenses | 275.4 | 357.6 | 442 | 380 | 792.2 | 879.4 | |
R&D Expenses | 243.6 | 331.7 | 384.2 | 363.5 | 344.9 | 335.7 | |
Selling General & Admin Expenses | 41.29 | 47 | 58.32 | 50.19 | 19.7 | 82.17 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.072051) | (0.913062) | (4.051669) | (1.097501) | (0.589084) | (0.544948) | |
Interest Income | 2.487558 | 11 | 4.720294 | 3.153947 | 0.963949 | 0.28171 | |
Income Tax Expense | (3.444936) | 5.841346 | - | - | - | - | |
Net Income | |||||||
Net Income | (30.85) | 59.83 | (197.2) | (205.1) | (272.2) | (204.3) | |
Supplemental | |||||||
EBIT | (29.78) | 60.74 | (193.1) | (204) | - | - | |
EBITDA | (22.5) | 71.17 | (149.3) | (188.4) | (272.2) | - | |