

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 350.8 | 86.76 | 227.1 | 488.5 | 398.4 | 886.9 | |
COGS | 175.8 | 27.78 | 169 | 505.5 | 374.4 | 889.8 | |
Gross Profit | 175 | 58.98 | 58.08 | (17.05) | 24.06 | (2.837) | |
Operating Expenses & Income | |||||||
Operating Income | (14.24) | (73.18) | (77.41) | (116.5) | (242.8) | (266.8) | |
Total Operating Expenses | 139.2 | 120.4 | 135.5 | 99.5 | 266.8 | 229.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 101.4 | 109 | 111.2 | 47.71 | 70.38 | 69.53 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (28.41) | (67.67) | (126.6) | (69.56) | (50.15) | (119.7) | |
Interest Income | 29.67 | 67.56 | 90.11 | 97.37 | - | 123.3 | |
Income Tax Expense | 17.74 | (7.483) | 21.99 | (6.79) | (1.187) | (7.349) | |
Net Income | |||||||
Net Income | 979.4 | 13.28 | (253.2) | (717.7) | (435.3) | (1,153) | |
Supplemental | |||||||
EBIT | (14.24) | 85.42 | (265.7) | 78.34 | (242.8) | (238.2) | |
EBITDA | (5.486) | 92.78 | (258.5) | 81.74 | (239.7) | (231.9) | |