
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.763 | 3.926 | 3.862 | 5.669 | 4.573 | 4.029 | |
COGS | 18.39 | 11.81 | 12.74 | 10.78 | 16.29 | 12.41 | |
Gross Profit | (17.63) | (7.88) | (8.881) | (5.108) | (11.72) | (8.386) | |
Operating Expenses & Income | |||||||
Operating Income | (42.43) | (65.54) | (63.53) | (60.1) | (70.23) | (72.57) | |
Total Operating Expenses | 24.8 | 57.66 | 54.65 | 54.99 | 58.52 | 64.18 | |
R&D Expenses | 9.465 | 17.06 | 19.5 | 16.24 | 18.95 | 20.86 | |
Selling General & Admin Expenses | 13.55 | 36.93 | 30.32 | 33.51 | 39.56 | 39.78 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.84) | (0.901) | (3.664) | (9.401) | (12.44) | (13.62) | |
Interest Income | - | 0.901 | - | - | - | - | |
Income Tax Expense | 0.052 | (0.028) | 0.221 | 0.173 | 0.198 | 0.196 | |
Net Income | |||||||
Net Income | (144.7) | (40.12) | (71.73) | (101.9) | (189.3) | (141.3) | |
Supplemental | |||||||
EBIT | (126.8) | (64.64) | (67.85) | (92.31) | (176.6) | (135.3) | |
EBITDA | (125) | (61.31) | (63.36) | (87.69) | (168.9) | (129.9) | |