

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 51.84 | 60.92 | 377.7 | 63.52 | 139.7 | 156 | |
COGS | 232.1 | 311.6 | 437.4 | 367.6 | 22.29 | - | |
Gross Profit | (180.3) | (250.7) | 377.7 | (304) | 117.4 | 29.54 | |
Operating Expenses & Income | |||||||
Operating Income | (392.5) | (338.5) | (176.5) | (415.6) | (383.7) | (378) | |
Total Operating Expenses | 212.2 | 87.81 | 554.2 | 111.5 | 501.1 | 407.6 | |
R&D Expenses | 387.1 | 311.6 | 437.4 | 367.6 | 409.6 | 408.7 | |
Selling General & Admin Expenses | 57.22 | 87.81 | 116.8 | 111.5 | 113.8 | 119.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.009) | (15.3) | (46.68) | (49.09) | (43.73) | (38.9) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (29.28) | 3.41 | 1.366 | 0.039 | - | - | |
Net Income | |||||||
Net Income | (370.6) | (289.1) | (132.5) | (376.7) | (79.99) | (85.43) | |
Supplemental | |||||||
EBIT | (237.5) | (285.7) | (131.2) | (376.7) | (36.26) | (82.54) | |
EBITDA | (230.1) | (271.5) | (101.6) | (354.8) | (29.92) | (60.29) | |