
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 138.9 | 295.2 | 266.5 | 166.2 | 150.4 | 149.2 | |
COGS | 67.77 | 111.9 | 266 | 21.73 | 244.1 | 78.87 | |
Gross Profit | 40.53 | 93.7 | 166.2 | 144.5 | (90.85) | 70.36 | |
Operating Expenses & Income | |||||||
Operating Income | (3.148) | (357.5) | (448.7) | (9.09) | (192.3) | (39.53) | |
Total Operating Expenses | 43.67 | 451.3 | 614.8 | 153.6 | 324.4 | 109.9 | |
R&D Expenses | (7.826) | (15.99) | 4.076702 | 29.31 | 30.02 | 29.8 | |
Selling General & Admin Expenses | 37.3 | 66.63 | 4.05927 | 40.23 | 41.68 | 14.38 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.151) | (5.088) | (9.812) | (10.6) | (5.72129) | (4.231488) | |
Interest Income | 0.115 | 0.529 | 0.641 | 0.368 | 0.889 | 0.774 | |
Income Tax Expense | 2.156 | (9.621) | (10.21) | (8.01) | (12.34) | (14.48) | |
Net Income | |||||||
Net Income | (3.218) | (352.9) | (40.27) | (11.86) | (180.6) | (178.9) | |
Supplemental | |||||||
EBIT | (4.341) | (16.61) | (40.28) | (9.271) | (43.48) | (39.47) | |
EBITDA | (2.466) | 26.1 | (35.7) | 32.67 | 33.29 | 32.62 | |