

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 207.1 | 133.6 | 97.06 | 100.6 | 21.05 | 13.86 | |
COGS | 189.4 | 8.472 | 8.848 | 185.9 | 9.661 | - | |
Gross Profit | 207.1 | 133.6 | 88.21 | (85.38) | 11.38 | (50.03) | |
Operating Expenses & Income | |||||||
Operating Income | (37.36) | (137.8) | (151.7) | (145) | (145.8) | (126.8) | |
Total Operating Expenses | 244.4 | 271.5 | 240 | 59.62 | 157.2 | 76.75 | |
R&D Expenses | 189.4 | 210.4 | 192.1 | 209.2 | 123.1 | 95.63 | |
Selling General & Admin Expenses | 55.04 | 61.03 | 56.69 | 57.41 | 53.99 | 38.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.315) | (16.25) | - | - | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (8.315) | 3.254 | 5.212 | 0.128 | 0.168 | 0.298 | |
Net Income | |||||||
Net Income | (28.01) | (133.3) | (130.4) | (119) | (142.9) | (117.9) | |
Supplemental | |||||||
EBIT | (37.36) | (137.8) | (125.2) | (118.9) | (142.8) | (117.6) | |
EBITDA | (29.05) | (129.4) | (116.3) | (110.1) | (133.1) | (107.8) | |