

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 134.1 | 104.9 | 174 | 113.3 | 107.9 | 143.9 | |
COGS | 86.89 | 152.3 | 213.2 | 114.9 | 106.1 | 147.8 | |
Gross Profit | 47.22 | (47.38) | (39.13) | (1.626727) | 1.809 | (2.231007) | |
Operating Expenses & Income | |||||||
Operating Income | (265.8) | (661.5) | (239.6) | (162.8) | (247.8) | (547.6) | |
Total Operating Expenses | 313 | 614.2 | 200.5 | 161.2 | 249.6 | 545.4 | |
R&D Expenses | 1.892735 | 2.433 | 1.969733 | 0.868126 | 9.798 | 8.651226 | |
Selling General & Admin Expenses | 293.2 | 359.9 | 196.8 | 157.8 | 205.8 | 238.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (119.2) | (23.34) | (31.38) | (34.22) | (23.26) | (47.89) | |
Interest Income | - | - | - | - | 0.449 | - | |
Income Tax Expense | 70.72 | 398.5 | 50.72 | 1.122 | 0.11 | 1.232 | |
Net Income | |||||||
Net Income | (405.9) | (974.9) | (138.8) | (74.46) | (402.4) | (99.65) | |
Supplemental | |||||||
EBIT | (265.8) | (461) | (239.6) | (162.8) | (385) | (291.9) | |
EBITDA | (218.3) | (369.6) | (152.7) | (101.3) | (369.8) | (284) | |