

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1.507 | 6.194 | 1.698 | 10.12 | 75.56 | 117.4 | |
COGS | 128.7 | 137.2 | 6.565 | 141 | 96.59 | 98.97 | |
Gross Profit | 1.507 | 6.194 | 1.698 | (130.9) | (21.03) | 18.38 | |
Operating Expenses & Income | |||||||
Operating Income | (140.4) | (142.9) | (179.7) | (241.4) | (281.4) | (247.3) | |
Total Operating Expenses | 141.9 | 149.1 | 181.4 | 110.5 | 260.4 | 265.7 | |
R&D Expenses | 110.8 | 117.4 | 130.5 | 158.1 | 128.6 | 112.6 | |
Selling General & Admin Expenses | 31.86 | 31.9 | 46.74 | 101.1 | 131.9 | 153.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.105) | (8.905) | (45.07) | (9.294) | (36.76) | (47.1) | |
Interest Income | 0.262 | 1.708 | 11.92 | 32.35 | 18.98 | 10.08 | |
Income Tax Expense | 0.058 | 0.272 | (0.019) | 1.528 | (8.648162) | 0.677263 | |
Net Income | |||||||
Net Income | (142.1) | (148.8) | (208.4) | (220.7) | (288.2) | (280) | |
Supplemental | |||||||
EBIT | (140.9) | (139.7) | (163.3) | (240.8) | (260.1) | (232.2) | |
EBITDA | (132.5) | (132.2) | (156.8) | (233.1) | (250.3) | (221.4) | |