
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4.782 | 5.747 | 5.718 | 4.534 | 2.8 | 1.561 | |
COGS | 44.59 | 58.91 | 47.57 | 62.46 | 11.74 | - | |
Gross Profit | (39.8) | (53.16) | (41.85) | (57.92) | (8.942) | (3.995) | |
Operating Expenses & Income | |||||||
Operating Income | (75.24) | (106.8) | (115.5) | (108.9) | (124.7) | (131.3) | |
Total Operating Expenses | 35.43 | 53.59 | 73.67 | 50.96 | 115.8 | 127.3 | |
R&D Expenses | 44.59 | 58.91 | 48.07 | 63.86 | 81.42 | 86.49 | |
Selling General & Admin Expenses | 28.78 | 40.55 | 36.26 | 36.17 | 35.06 | 35.28 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.432) | (0.972) | (1.01) | (0.565) | (0.209) | (0.094) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (8.899) | (0.461) | 0.1 | 0.07 | 0.069 | - | |
Net Income | |||||||
Net Income | (101) | (104.9) | (110.6) | (103.1) | (115.2) | (121.1) | |
Supplemental | |||||||
EBIT | (74.34) | (104.4) | (93.68) | (107.5) | (114.9) | (121) | |
EBITDA | (67.68) | (91.36) | (79.68) | (94.1) | (103.2) | (109.9) | |