

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 63.17 | 10.29 | 17.16 | 91.28 | 234.6 | 232.4 | |
COGS | 98.5 | 88.8 | 132.3 | 163.8 | 2.423 | (38.15) | |
Gross Profit | (35.32) | (78.51) | (115.1) | (72.56) | 232.2 | 270.5 | |
Operating Expenses & Income | |||||||
Operating Income | (56.81) | (115.2) | (164.4) | (114.9) | 47.9 | 40.8 | |
Total Operating Expenses | 21.49 | 36.64 | 49.28 | 42.39 | 184.3 | 229.7 | |
R&D Expenses | 98.5 | 88.8 | 139.6 | 163.8 | 136 | 128.7 | |
Selling General & Admin Expenses | 21.49 | 36.64 | 41.95 | 42.39 | 50.74 | 62.81 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.45) | (21.11) | (18.08) | (50.09) | (79.89) | (82.69) | |
Interest Income | 0.431 | 7.55 | 17.83 | 19.79 | 13.5 | 11.74 | |
Income Tax Expense | (0.603) | 0.024 | (0.004) | 0.003 | 0.164 | 0.16 | |
Net Income | |||||||
Net Income | (57.8) | (128.7) | (163.6) | (145.2) | (13.23) | (26.79) | |
Supplemental | |||||||
EBIT | (57.8) | (107.6) | (157.1) | (95.14) | 66.83 | 56.06 | |
EBITDA | (55.71) | (105.3) | (156.4) | (92.74) | 69.25 | 58.49 | |