

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,155.4 | 1,154.1 | 640.2 | 417.7 | 317 | 377.2 | |
COGS | 1,343.4 | 651.6 | 332.8 | 211.3 | 176.2 | 197.1 | |
Gross Profit | 812 | 502.5 | 307.4 | 206.3 | 140.8 | 180.2 | |
Operating Expenses & Income | |||||||
Operating Income | (1.241) | (78.57) | (80.62) | (136.3) | (143.4) | (251) | |
Total Operating Expenses | 794.6 | 581.1 | 388.1 | 342.6 | 284.2 | 481.4 | |
R&D Expenses | 124.9 | 81.38 | - | - | 3.935202 | 12.36 | |
Selling General & Admin Expenses | 553 | 387.9 | 121 | 130.5 | 126.9 | 245.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.730305) | (12.36) | (0.111785) | (5.096) | (0.529) | (27.68) | |
Interest Income | 80.06 | 1.606 | 13.43 | 3.85 | 2.457 | - | |
Income Tax Expense | 60.5 | 24.79 | 7.851 | 2.009 | 0.462 | 2.507 | |
Net Income | |||||||
Net Income | 132 | (131.3) | (165.1) | (123.1) | (133.3) | (272.5) | |
Supplemental | |||||||
EBIT | (1.241) | (104.1) | (149.4) | (116.1) | (135.9) | - | |
EBITDA | 18.65 | (93.59) | (141.1) | (103.5) | (122.5) | (204.5) | |