

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 69.58 | 130.5 | 123.4 | 112.1 | 158.2 | 154.1 | |
COGS | 85.22 | 160.1 | 133.9 | 148.1 | 184.6 | 204.1 | |
Gross Profit | (15.64) | (29.57) | (10.54) | (35.92) | (26.41) | (49.92) | |
Operating Expenses & Income | |||||||
Operating Income | (64.9) | (143.7) | (136.1) | (155.9) | (121.2) | (108.1) | |
Total Operating Expenses | 49.26 | 114.1 | 125.5 | 120 | 94.82 | 58.15 | |
R&D Expenses | 11.31 | 34.53 | 61.02 | 55.4 | 34.08 | 28.64 | |
Selling General & Admin Expenses | 37.95 | 79.62 | 64.53 | 64.6 | 60.74 | 57 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.363) | (6.394) | (7.247) | (9.69) | (10.38) | (11.2) | |
Interest Income | 0.034 | 3.386 | 15.79 | 13.72 | 8.313 | 6.971 | |
Income Tax Expense | 0.002 | 0.819 | 0.581 | 0.025 | 0.137 | (2.444) | |
Net Income | |||||||
Net Income | (101) | (142.7) | (107.6) | (126) | (187.9) | (175.6) | |
Supplemental | |||||||
EBIT | (93.66) | (140) | (100.2) | (147.1) | (180.9) | (170) | |
EBITDA | (73.79) | (118.7) | (74.85) | (110.9) | (140.5) | (129.4) | |