
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 139.3 | 872.9 | 148.5 | 117.3 | 94.15 | 212.9 | |
COGS | 102.7 | 619.2 | 125.5 | 94.62 | 74.8 | 169.1 | |
Gross Profit | 36.61 | 253.7 | 22.99 | 22.67 | 19.35 | 43.84 | |
Operating Expenses & Income | |||||||
Operating Income | (152.3) | 138.8 | (38.72) | (26.45) | (33.23) | (48.49) | |
Total Operating Expenses | 270.8 | 16.01 | 61.71 | 49.12 | 52.58 | 92.33 | |
R&D Expenses | 0.0447 | - | - | - | - | - | |
Selling General & Admin Expenses | 111.7 | 80.94 | 71.88 | 53.08 | 26.43 | 113.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (94.94) | (84.62) | (191.6) | (14.95) | (13.85) | (28.23) | |
Interest Income | 28.3 | 122.8 | 259.2 | 44.59 | - | 213.8 | |
Income Tax Expense | 0.002 | 167.2 | (24.26) | 0.091 | 0.026 | 0.091 | |
Net Income | |||||||
Net Income | (231.7) | 69.13 | (699.3) | (146.7) | (71.62) | (165.9) | |
Supplemental | |||||||
EBIT | - | - | (700.7) | (36.12) | (40.28) | (72.44) | |
EBITDA | 87.71 | 8.851 | (696.3) | (26.91) | (44.15) | (42.54) | |