
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,106.5 | 555.3 | 540 | 1,188.5 | 353.1 | 1,240.9 | |
COGS | 466.4 | 271.1 | 427.9 | 1,095.1 | 339.3 | 1,003 | |
Gross Profit | 640.1 | 284.2 | 112.2 | 93.38 | 13.83 | 238 | |
Operating Expenses & Income | |||||||
Operating Income | 658.1 | 313.7 | (53.83) | (7.527) | (85.55) | (187.6) | |
Total Operating Expenses | (17.91) | (29.43) | 166 | 100.9 | 99.38 | 453.3 | |
R&D Expenses | 0.000001 | 0 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 106.8 | 32.76 | 32.73 | 78.39 | 94.69 | 438.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.162) | (4.244) | (10.66) | (9.088) | (25.23) | (415.2) | |
Interest Income | 131.8 | 345.2 | 18.89 | 34.13 | 18.71 | 364.2 | |
Income Tax Expense | 10.68 | 19.93 | (27.33) | 32.58 | 4.253 | 11.59 | |
Net Income | |||||||
Net Income | 1,357.3 | (466) | (318.5) | 390 | 243.9 | 1,900.7 | |
Supplemental | |||||||
EBIT | 658.1 | (441.8) | (53.83) | 405.1 | (85.55) | (187.6) | |
EBITDA | 662.5 | (438.3) | (50.7) | 408.7 | (84.52) | (184.7) | |