
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 57.48 | 24.38 | 45.98 | 863.4 | 1,820.3 | 2,683.7 | |
COGS | 34.57 | 6.012 | 47.72 | 825.8 | 1,643.3 | 2,473.1 | |
Gross Profit | 22.91 | 18.37 | (1.743) | 37.59 | 177 | 214.6 | |
Operating Expenses & Income | |||||||
Operating Income | (47.57) | (49.83) | (37.55) | (10.09) | 477.9 | 467.8 | |
Total Operating Expenses | 70.48 | 68.2 | 35.81 | 47.68 | (300.9) | (253.2) | |
R&D Expenses | 0.000001 | 0.000002 | - | - | - | - | |
Selling General & Admin Expenses | 5.65 | 5.972 | 9.119 | 6.381 | 32.94 | 102.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.67) | (5.24) | (1.999) | (3.031) | (8.513) | (11.85) | |
Interest Income | 0.239 | 4.281 | 7.259 | 1.388 | 22.39 | 19.12 | |
Income Tax Expense | (0.225) | (0.008) | 0.045 | 0.799 | 10.62 | 11.42 | |
Net Income | |||||||
Net Income | (79.31) | (58.85) | (30.68) | (2.525) | (2,130.6) | (2,133.2) | |
Supplemental | |||||||
EBIT | (50.26) | (107.2) | (28.64) | 1.305 | (2,111.5) | (2,152.1) | |
EBITDA | (40.63) | (49.83) | (26.75) | 10.14 | (2,100.9) | (2,132.6) | |