

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 702.5 | 1,285.7 | 1,579.1 | 520.6 | 1,610.8 | 2,146.6 | |
COGS | 424.8 | 435 | 793 | 504.9 | 1,105.5 | 1,626.7 | |
Gross Profit | 277.7 | 850.7 | 786.1 | 15.74 | 505.2 | 616.9 | |
Operating Expenses & Income | |||||||
Operating Income | (396.4) | 554.7 | 554.6 | (194.5) | 136.6 | (9.714) | |
Total Operating Expenses | 674 | 296 | 231.5 | 210.2 | 368.7 | 629.9 | |
R&D Expenses | 0.000002 | 0 | - | - | - | - | |
Selling General & Admin Expenses | 267.1 | 281.1 | 231.5 | 210.2 | 297.4 | 356.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (321.7) | (503.1) | (663.7) | (577.4) | (489.8) | (931.1) | |
Interest Income | 241.4 | 305.4 | 351.1 | 1,635.6 | 85.3 | 2,208.4 | |
Income Tax Expense | 97.1 | 18.33 | (41.46) | (54.55) | (19.07) | (73.62) | |
Net Income | |||||||
Net Income | 1,229.6 | 370 | (425.6) | (1,691.5) | (825.3) | (2,516.9) | |
Supplemental | |||||||
EBIT | (235.8) | 554.7 | 554.6 | (1,188) | (372.6) | (228) | |
EBITDA | (200.1) | 589.4 | 587.4 | (1,170.5) | (356.2) | (194.1) | |