

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 332 | 527.5 | 253.4 | 203.9 | 275.5 | 157.3 | |
COGS | 100.6 | 110.6 | 148.4 | 270.6 | 282.1 | 266.6 | |
Gross Profit | 231.3 | 416.9 | 105 | (66.79) | (6.599) | 39.12 | |
Operating Expenses & Income | |||||||
Operating Income | 165.3 | 327.4 | (17.72) | (169.4) | (122.8) | (67.26) | |
Total Operating Expenses | 65.97 | 89.53 | 122.7 | 102.6 | 116.2 | 226.5 | |
R&D Expenses | 4.195 | 4.249 | 14.93 | 9.307 | 24.21 | 25.05 | |
Selling General & Admin Expenses | 57.22 | 75.84 | 77.52 | 83.3 | 112.1 | 127.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.904) | (5.786) | (5.254) | (23.01) | (31.48) | (33.17) | |
Interest Income | 8.904 | 5.786 | 50.76 | 24.11 | 21.83 | 15.75 | |
Income Tax Expense | 25.16 | 52.15 | 8.768 | (27.92) | (31.9) | (15.52) | |
Net Income | |||||||
Net Income | 135 | 289 | 24.31 | (65.42) | (85.87) | (32.35) | |
Supplemental | |||||||
EBIT | 169.1 | 346.9 | 38.33 | (70.34) | (86.29) | (47.26) | |
EBITDA | 193.5 | 365.3 | 94.04 | 7.72 | 4.464 | 0.218 | |