
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,445.3 | 244.7 | 310.3 | 334.3 | 384 | 210.1 | |
COGS | 1,001.7 | 131.7 | 186.3 | 218.1 | 210 | 153.7 | |
Gross Profit | 443.6 | 113 | 124 | 116.2 | 174 | 56.33 | |
Operating Expenses & Income | |||||||
Operating Income | (739.4) | (75.02) | (72.58) | (53.74) | (59.17) | (142.4) | |
Total Operating Expenses | 1,155.3 | 185.5 | 196.6 | 169.9 | 233.2 | 198.7 | |
R&D Expenses | 725.5 | 92.33 | 114.5 | 110.9 | 114.1 | 119.1 | |
Selling General & Admin Expenses | 625 | 98.56 | 105.8 | 113.3 | 119.1 | 79.87 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (136.6) | (15.52) | (11.88) | (2.67) | (9.64) | (2.999699) | |
Interest Income | 196.5 | 32.32 | 21.5 | 8.829 | 2.978 | - | |
Income Tax Expense | (0.280451) | (0.045) | 0.005 | (0.299) | (0.0748) | (0.0896) | |
Net Income | |||||||
Net Income | (679.3) | (58.17) | (62.96) | (47.28) | (29.46) | (144.3) | |
Supplemental | |||||||
EBIT | (543) | (42.7) | (51.07) | (44.91) | (59.17) | - | |
EBITDA | (398.7) | (22.95) | (27.23) | (22.06) | (32.29) | (132.8) | |