

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 335.9 | 296.9 | 220.2 | 177.3 | 159.6 | 170.5 | |
COGS | 175.1 | 151.8 | 151.4 | 114.4 | 95.47 | 98.25 | |
Gross Profit | 160.8 | 145.1 | 68.83 | 62.93 | 64.17 | 72.21 | |
Operating Expenses & Income | |||||||
Operating Income | 36.42 | 19.88 | (60.85) | (44.88) | (27.96) | (18.99) | |
Total Operating Expenses | 124.4 | 125.3 | 129.7 | 222.2 | 92.13 | 167.5 | |
R&D Expenses | 51.32 | 49.87 | 53.48 | 39.29 | 32.86 | 31.41 | |
Selling General & Admin Expenses | 25.07 | 24.98 | 27.4 | 62.73 | 26.43 | 50.89 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.269) | (1.977) | (2.521) | (5.843) | (9.02) | (9.098) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (5.515) | (2.183) | 13.77 | - | 1.548 | 0.408 | |
Net Income | |||||||
Net Income | 37.42 | 20.2 | (77.42) | (74.45) | (38.54) | (29.93) | |
Supplemental | |||||||
EBIT | 35.88 | 19.99 | (61.13) | - | (27.97) | - | |
EBITDA | 42.85 | 27.59 | (52.1) | - | (26.5) | - | |