
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17.5 | 0.417 | 183.5 | 111.4 | 74.12 | 185.5 | |
COGS | 13.5 | 4.401 | 136.1 | 80.3 | 55.07 | 137.4 | |
Gross Profit | 3.997 | 0.417 | 47.32 | 31.11 | 19.05 | 61.93 | |
Operating Expenses & Income | |||||||
Operating Income | (812.2) | (338.9) | (68.5) | 23.46 | (81.18) | (59.17) | |
Total Operating Expenses | 32.23 | 1,182.3 | 115.8 | 7.65 | 100.2 | 121.1 | |
R&D Expenses | 0.000049 | 0.003061 | - | - | - | - | |
Selling General & Admin Expenses | 24.65 | 28.76 | 2.2 | 5.138 | 6.048 | 8.945 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (107.6) | (94.29) | (47.39) | (0.06) | (3.459) | (12.82) | |
Interest Income | 0.035 | 0.011 | 0.127 | 0.06 | 0.326 | 0.104 | |
Income Tax Expense | (192.8) | (206.5) | 11.44 | 7.323 | (0.057) | 7.266 | |
Net Income | |||||||
Net Income | (726.4) | (1,069.4) | (126.8) | 16.14 | (70.55) | (54.41) | |
Supplemental | |||||||
EBIT | (812.2) | (338.9) | (68.37) | 23.52 | (67.14) | (27.16) | |
EBITDA | (804.7) | (334.5) | (66.69) | 24.9 | (60.1) | (18.74) | |