| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,844.9 | 929.1 | 831.5 | 1,040.9 | 1,035.1 | 1,907.5 | |
COGS | 1,066.1 | 478 | 450.7 | 921.2 | 892.8 | 1,658.7 | |
Gross Profit | 1,778.8 | 451.1 | 380.8 | 119.7 | 142.3 | 248.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,098.3 | (121.4) | (43.98) | (169.9) | (395) | (50.46) | |
Total Operating Expenses | 680.5 | 555.8 | 424.8 | 289.6 | 537.3 | 299.2 | |
R&D Expenses | - | - | - | 27.59 | 30.07 | 30.72 | |
Selling General & Admin Expenses | 675.8 | 554.5 | 415.6 | 249.1 | 211.5 | 203.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,578.4) | (571.5) | (443.9) | (48.31) | (43.58) | (70.01) | |
Interest Income | 1,478.9 | 448.8 | 54.75 | 56.03 | 20.11 | 8.487 | |
Income Tax Expense | 47.04 | 18.91 | 15.15 | 3.929673 | 4.503351 | 25.66 | |
Net Income | |||||||
Net Income | (790.3) | (1,492.5) | (1,165.6) | (398.5) | (1,109.8) | (1,009.2) | |
Supplemental | |||||||
EBIT | 1,063.7 | (121.4) | (43.98) | (169.9) | (395) | (183.6) | |
EBITDA | 1,985.6 | 164.5 | 195.4 | 55.11 | (359.5) | (39.78) | |
