
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,217.3 | 598.4 | 611.8 | 971 | 354.3 | 794.8 | |
COGS | 611 | 665.1 | 680 | 678.3 | - | - | |
Gross Profit | 606.3 | (66.69) | (68.27) | 292.7 | - | - | |
Operating Expenses & Income | |||||||
Operating Income | (174.2) | (527.9) | (479.3) | (17.75) | - | - | |
Total Operating Expenses | 780.5 | 461.2 | 411 | 310.5 | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 432.6 | 238.9 | 182.5 | 240.3 | 210.9 | 877 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (611) | (665.1) | (680) | (678.3) | (612.7) | (446.8) | |
Interest Income | 329.4 | 327.8 | 287.3 | 287.6 | 276.9 | 211.5 | |
Income Tax Expense | (33.63) | (80.57) | (55.54) | 21.79 | - | 7.202674 | |
Net Income | |||||||
Net Income | (131.4) | (392.1) | (384.1) | (89.23) | 283.5 | 363.5 | |
Supplemental | |||||||
EBIT | (174.2) | (527.9) | (479.3) | (17.75) | - | - | |
EBITDA | (74.25) | (446.5) | (415) | 41.67 | - | - | |