

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 125.7 | 127.6 | 633.5 | 185.9 | 221 | 179.9 | |
COGS | 56.3 | 60.53 | 309.3 | 448.8 | 522.4 | 520.4 | |
Gross Profit | 69.39 | 67.08 | 324.2 | (263) | (301.4) | (340.6) | |
Operating Expenses & Income | |||||||
Operating Income | 15.03 | 6.746 | 211.7 | (319.7) | (382.5) | (427.1) | |
Total Operating Expenses | 60.99 | 64.47 | 133.9 | 56.72 | 81.04 | 86.56 | |
R&D Expenses | 10.58 | 16.5 | 189.2 | 189.1 | - | - | |
Selling General & Admin Expenses | 51.16 | 64.07 | 79.41 | 28.97 | 79 | 50.32 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (51.58) | (59.25) | (0.359) | (6.717) | (2.153) | (1.893) | |
Interest Income | 0.282 | 0.02 | 13.81 | 7.406 | 0.438 | 0.42 | |
Income Tax Expense | (1.758) | 5.405 | 0.024 | 0.18 | (3.344) | (0.152) | |
Net Income | |||||||
Net Income | (103.5) | (59.81) | 207.6 | (317.8) | (399.3) | (429.3) | |
Supplemental | |||||||
EBIT | (53.64) | 4.683 | 208.4 | (315) | (382.5) | (425.7) | |
EBITDA | 6.35 | 64.32 | 457.5 | 102.4 | 47.49 | (337.8) | |