
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16.47 | 1,601.8 | 305 | 216.2 | 762.3 | 1,034.4 | |
COGS | 3.596 | 947.2 | 187.3 | 123.7 | 892.3 | 1,021.4 | |
Gross Profit | 12.87 | 654.6 | 117.8 | 92.47 | (129.9) | 13.02 | |
Operating Expenses & Income | |||||||
Operating Income | (205.4) | 573.8 | 37.43 | (15.94) | (167.4) | (110.8) | |
Total Operating Expenses | 168.4 | 135 | 80.33 | 108.4 | 37.45 | 123.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 173.5 | 134.8 | 75.38 | 94.3 | 35.62 | 83.47 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (135.7) | (203.7) | (147.3) | (133.5) | (119.7) | (231.8) | |
Interest Income | 135.7 | 203.7 | 0.504 | 133.5 | 119.7 | 200.5 | |
Income Tax Expense | 0.404 | 217.8 | 35.49 | 0.391 | 137.2 | 127.8 | |
Net Income | |||||||
Net Income | (326.3) | 265.2 | (192.7) | (203.5) | 53.48 | (47.78) | |
Supplemental | |||||||
EBIT | (205.4) | 751.6 | (21.68) | (15.94) | (195) | (120.6) | |
EBITDA | (142.6) | 775.2 | 0.181 | 3.636 | (174.1) | (79.86) | |