
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | 8.355 | 13.76 | |
COGS | 10.55 | 26.56 | 18.86 | 34.71 | 143 | 150.2 | |
Gross Profit | (10.55) | (26.56) | (18.86) | (34.71) | (134.6) | (136.4) | |
Operating Expenses & Income | |||||||
Operating Income | (69.58) | (81.32) | (113.9) | (145.4) | (166.4) | (166.2) | |
Total Operating Expenses | 59.03 | 54.76 | 95.04 | 110.7 | 31.74 | 29.78 | |
R&D Expenses | 1.411 | 1.09 | 6.607 | 3.378 | 5.925 | 5.956 | |
Selling General & Admin Expenses | 68.17 | 10.84 | 11.83 | 11.65 | 59.48 | 51.73 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.652) | (2.312) | (31.37) | (56.85) | (64.45) | (62.52) | |
Interest Income | 0.821 | 2.641 | 5.687 | 5.194 | 5.86 | 7.234 | |
Income Tax Expense | 6.858 | 2.641 | 0.65 | (0.079) | 0.97 | 0.97 | |
Net Income | |||||||
Net Income | (77.5) | (84.75) | (101.7) | (289.1) | (182.6) | (222.8) | |
Supplemental | |||||||
EBIT | (70.85) | (84.75) | (69.7) | (232.4) | (117.1) | (73.84) | |
EBITDA | (68.57) | (79.54) | (50.84) | (197.7) | (83.48) | (39.9) | |