

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 475.7 | 333.3 | 297.1 | 269 | 284.6 | 310.9 | |
COGS | 653.9 | 431.6 | 216.3 | 189.5 | 214.9 | 242 | |
Gross Profit | (143.6) | (98.38) | 80.88 | 79.51 | 69.67 | 68.97 | |
Operating Expenses & Income | |||||||
Operating Income | (588.7) | (395.8) | (228.7) | (117.1) | (73.11) | (155.1) | |
Total Operating Expenses | 445.1 | 297.4 | 309.6 | 196.7 | 142.8 | 155.7 | |
R&D Expenses | 32.26 | 21.72 | 4.611 | 2.742 | - | - | |
Selling General & Admin Expenses | 172.7 | 160.6 | 99.83 | 60.85 | 59.84 | 59.84 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (103.9) | (126.2) | (105.4) | (74.57) | (38.19) | (41.67) | |
Interest Income | 6.601 | 507.6 | 16.23 | 464.5 | 10 | 24.94 | |
Income Tax Expense | (8.948) | (5.728) | 12.33 | 7.141 | 0.023 | 1.807472 | |
Net Income | |||||||
Net Income | (310) | (3,278.2) | (657.3) | (598.1) | (262.9) | (263.6) | |
Supplemental | |||||||
EBIT | (163.9) | (2,960) | (366) | (522.4) | (224.7) | (103.6) | |
EBITDA | (52.98) | (2,880) | (312.8) | (479.3) | (188.2) | (63.48) | |