

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 158.4 | 13.63 | 1,332.8 | 34.18 | 342.1 | 266.7 | |
COGS | 278.1 | 106.9 | 426.5 | 219.3 | 580.1 | 630.4 | |
Gross Profit | (119.8) | (93.28) | 906.3 | (185.1) | (238) | (363.7) | |
Operating Expenses & Income | |||||||
Operating Income | (222.4) | (221.2) | 212.9 | (273.9) | (352.5) | (575.4) | |
Total Operating Expenses | 161.3 | 128.6 | 693.4 | 88.8 | 269.9 | 270.6 | |
R&D Expenses | 4.768 | 2.288 | - | - | - | - | |
Selling General & Admin Expenses | 140.6 | 123.3 | 138.2 | 122.3 | 120.1 | 188.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.063) | (5.905) | (4.923) | (0.562) | (1.683) | (2.097) | |
Interest Income | 2.388 | 2.061 | 4.136 | 1.96 | 0.274 | 1.238 | |
Income Tax Expense | 15.54 | (1.46) | 52.95 | (11.16) | 9.818 | 1.055 | |
Net Income | |||||||
Net Income | (235.6) | (221.8) | 159.1 | (260.8) | (498.3) | (710.2) | |
Supplemental | |||||||
EBIT | (214) | (217.4) | 217 | (271.4) | (352.5) | (513.1) | |
EBITDA | 20.32 | (117.3) | 519.8 | (38.7) | 53.7 | (92.85) | |