

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 474.2 | 337.7 | 230.1 | 196.4 | 178.9 | 177.4 | |
COGS | 320.7 | 236.4 | 178.4 | 157.7 | 147.5 | 149.3 | |
Gross Profit | 153.5 | 101.3 | 51.64 | 38.73 | 31.39 | 28.16 | |
Operating Expenses & Income | |||||||
Operating Income | 49.89 | (5.244) | (48.39) | (24.38) | (31.02) | (37.14) | |
Total Operating Expenses | 424.3 | 342.9 | 278.4 | 220.8 | 209.9 | 214.6 | |
R&D Expenses | 51.21 | 52.34 | 51.56 | 25.01 | 27.3 | 29.97 | |
Selling General & Admin Expenses | 52.44 | 50.87 | 48.47 | 38.1 | 35.12 | 33.35 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.371) | (1.157) | (0.828) | (1.601) | (1.658) | (1.555) | |
Interest Income | 2.609 | 5.98 | 10.44 | 8.32 | 5.363 | 4.513 | |
Income Tax Expense | 17.26 | 5.157 | - | - | - | - | |
Net Income | |||||||
Net Income | 56.71 | (8.036) | (36.62) | (54.31) | (29.72) | (30.63) | |
Supplemental | |||||||
EBIT | 49.19 | (2.981) | (46.73) | (33.91) | (30.48) | (47.39) | |
EBITDA | 89.58 | 13.28 | (30.05) | (17.75) | (17.52) | (35.45) | |