

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 616 | 776 | 758 | 857 | 834 | 670 | |
COGS | 172 | 186 | 191 | 169 | 636 | 641.7 | |
Gross Profit | 444 | 590 | 567 | 687 | 198 | 28.33 | |
Operating Expenses & Income | |||||||
Operating Income | (189) | (93) | (184) | (107) | (303) | (347) | |
Total Operating Expenses | 633 | 721 | 751 | 795 | 501 | 375.3 | |
R&D Expenses | 271 | 278 | 278 | 363 | 181 | 345 | |
Selling General & Admin Expenses | 124 | 144 | 122 | 149 | 111 | 159 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16) | (6) | (18) | (57) | (17) | (92) | |
Interest Income | 6 | 24 | 7 | 6 | 15 | 8 | |
Income Tax Expense | 3 | 6 | 1 | 9 | 6 | 8 | |
Net Income | |||||||
Net Income | (184) | (105) | (199) | (177) | (217) | (305) | |
Supplemental | |||||||
EBIT | (165) | (92) | (182) | (113) | (194) | (306) | |
EBITDA | (5) | 57 | (25) | 56 | 281 | 171 | |