

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 330.8 | 654.2 | 90.99 | 79.07 | 43.91 | 63.32 | |
COGS | 162.4 | 243.3 | 40.9 | 30.94 | 23.55 | 30.08 | |
Gross Profit | 168.4 | 411 | 50.09 | 48.13 | 20.37 | 33.24 | |
Operating Expenses & Income | |||||||
Operating Income | (232) | (119.9) | 4.503 | (5.405) | (39.82) | (32.58) | |
Total Operating Expenses | 562.8 | 774.1 | 86.48 | 84.47 | 83.73 | 95.91 | |
R&D Expenses | 170.7 | 234 | 22.1 | 28.62 | 30 | 30.71 | |
Selling General & Admin Expenses | 229.7 | 296.8 | 25.57 | 27.31 | 32.64 | 37.41 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.75) | (17.74) | (3.773) | (6.656) | (9.193) | (8.806) | |
Interest Income | - | - | - | - | - | 2.768 | |
Income Tax Expense | (2.41838) | (2.629555) | - | - | - | - | |
Net Income | |||||||
Net Income | (227.1) | (62.25) | 1.056 | (9.671) | (50.63) | (38.54) | |
Supplemental | |||||||
EBIT | (232) | (119.9) | 4.594 | (3.25) | (41.64) | (29.82) | |
EBITDA | (121.8) | 53.27 | 13.25 | 6.018 | (31.72) | (20.22) | |