

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 125.1 | 46.99 | 78.67 | 310.1 | 503.1 | 547.9 | |
COGS | 92.34 | 30.72 | 67.14 | 283.3 | 437.3 | 478.4 | |
Gross Profit | 32.72 | 16.27 | 11.53 | 26.86 | 65.78 | 69.48 | |
Operating Expenses & Income | |||||||
Operating Income | (20.7) | (5.599) | (71.44) | (86.77) | (95.66) | (106.5) | |
Total Operating Expenses | 45.9 | 56.21 | 11.53 | 113.6 | 161.4 | 176 | |
R&D Expenses | 2.464 | 3.002 | 2.463 | 0.476 | 2.847 | 3.404 | |
Selling General & Admin Expenses | 10.76 | 11.71 | 19.88 | 26.85 | 42.03 | 51.04 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.17) | (57.56) | (62.84) | (139.3) | (243.7) | (400.1) | |
Interest Income | 3.569 | 16.65 | 85.37 | 86.64 | 100.8 | 149.6 | |
Income Tax Expense | (6.422) | (2.47) | (1.566) | (236.3) | (54.56) | (36.88) | |
Net Income | |||||||
Net Income | (20.11) | 1,086.6 | (41.14) | 20.02 | (390.6) | (384.4) | |
Supplemental | |||||||
EBIT | (9.532) | 1.893 | 11.25 | (104.8) | (237.2) | (62.85) | |
EBITDA | (6.047) | 9.479 | 28.82 | (53.16) | (133.5) | 51.12 | |