

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 104.5 | 83.8 | 102.4 | 69.73 | 99.37 | 106.2 | |
COGS | 90.49 | 96.88 | 124.2 | 91.71 | 93.91 | 88.75 | |
Gross Profit | 14.01 | (13.1) | (21.83) | (21.98) | 5.462 | 17.41 | |
Operating Expenses & Income | |||||||
Operating Income | (87.97) | (150.9) | (159.2) | (153.5) | (79.78) | (49.83) | |
Total Operating Expenses | 192.5 | 145.8 | 261.6 | 223.2 | 179.1 | 156 | |
R&D Expenses | 62.16 | 95.95 | 98.31 | 94.49 | 58.74 | 42.19 | |
Selling General & Admin Expenses | 37.88 | 41.79 | 38.98 | 37.02 | 26.5 | 25.05 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.294) | (1.279) | (1.105) | (2.146) | (1.905) | (1.766) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (0.216) | (3.536) | - | - | - | - | |
Net Income | |||||||
Net Income | (114.2) | (173.5) | (177.7) | (324.2) | (90.91) | (77.27) | |
Supplemental | |||||||
EBIT | (86.08) | (150.9) | (142.9) | (321.3) | (88.96) | (75.45) | |
EBITDA | (103.3) | (162.4) | (129.4) | (309.3) | (84.83) | (71.28) | |