

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10.98 | 14.03 | 35.75 | 58.48 | 104 | 102.7 | |
COGS | 15.9 | 14.42 | 27.35 | 38.35 | 72.83 | 69.84 | |
Gross Profit | (4.923) | (0.384) | 8.407 | 20.12 | 31.19 | 32.89 | |
Operating Expenses & Income | |||||||
Operating Income | (84.19) | (133.9) | (133.7) | (124.1) | (121) | (114.7) | |
Total Operating Expenses | 79.27 | 133.5 | 142.2 | 144.2 | 152.2 | 147.6 | |
R&D Expenses | 12.53 | 19.46 | 19.36 | 22.17 | 22.85 | 24.13 | |
Selling General & Admin Expenses | 28.18 | 44.34 | 45.11 | 38.24 | 34.73 | 55.35 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.079) | (0.43) | (0.798) | (1.028) | (17.25) | (4.421) | |
Interest Income | 0.098 | 0.453 | 0.369 | 2.302 | 16.46 | 8.598 | |
Income Tax Expense | (2.146) | (1.658) | (3.01) | (4.053) | (1.619) | (1.703) | |
Net Income | |||||||
Net Income | (82.14) | (132.7) | (134.1) | (118.7) | (137.4) | (112.3) | |
Supplemental | |||||||
EBIT | (84.21) | (133.9) | (136.4) | (121.8) | (121) | (108.5) | |
EBITDA | (73.22) | (120.1) | (118.8) | (95.53) | (96.59) | (84.38) | |