
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 337.3 | 93.9 | 113.4 | 399.9 | 414.3 | 787.6 | |
COGS | 321 | 125.4 | 181.3 | 751.8 | 418.6 | 1,170.4 | |
Gross Profit | 16.34 | (31.46) | (67.9) | (351.9) | (4.278) | (382.8) | |
Operating Expenses & Income | |||||||
Operating Income | (228.3) | (234) | (227.5) | (516.4) | (150.4) | (689.4) | |
Total Operating Expenses | 244.7 | 202.5 | 159.6 | 164.5 | 146.2 | 306.7 | |
R&D Expenses | 0.000001 | 0.000004 | - | - | - | - | |
Selling General & Admin Expenses | 285.5 | 221.2 | 229.2 | 186.7 | 129 | 255.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (59.93) | (47.02) | (85.49) | (126.2) | (81.87) | (208) | |
Interest Income | 19.22 | 139.7 | 20.83 | 94.86 | 16.04 | 185.3 | |
Income Tax Expense | 8.449 | 0.144 | (74.2) | 59.14 | (0.188) | 62.65 | |
Net Income | |||||||
Net Income | 566.2 | (146.9) | (644.9) | (813) | (527.7) | (1,340.7) | |
Supplemental | |||||||
EBIT | 601.6 | (105.4) | (671) | (724.5) | (481.4) | (1,202.2) | |
EBITDA | 630.4 | (78.69) | (646.5) | (708.4) | (466.8) | (1,171.5) | |