

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4.598 | 17.92 | 16.38 | 15.61 | 114.2 | 214.2 | |
COGS | 46.48 | 153.3 | 89.8 | 98.87 | 258 | 395.8 | |
Gross Profit | (41.88) | (135.3) | (73.42) | (83.26) | (143.8) | (181.6) | |
Operating Expenses & Income | |||||||
Operating Income | (134.7) | (221.3) | (152.9) | (175.2) | (257.5) | (305.1) | |
Total Operating Expenses | 92.84 | 85.92 | 79.52 | 91.94 | 113.7 | 123.5 | |
R&D Expenses | 19.15 | 18.47 | 18.71 | 22.76 | 28.54 | 35.73 | |
Selling General & Admin Expenses | 43 | 60.62 | 53.65 | 60.05 | 85.11 | 62.72 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.201) | (18.81) | (56.24) | (28.22) | (23.25) | (34.88) | |
Interest Income | - | - | - | - | - | 3.635 | |
Income Tax Expense | 18.3 | 0.051 | 0.031 | 0.021 | 0.024 | 0.031 | |
Net Income | |||||||
Net Income | (124.2) | (229.8) | (229.5) | (685.9) | (969.6) | (528.7) | |
Supplemental | |||||||
EBIT | (119) | (214.4) | (145.8) | (166.1) | (946.4) | (130.3) | |
EBITDA | (115.5) | (207.6) | (136.1) | (158.2) | (930.3) | (108.9) | |