
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 267.5 | 109.3 | 24.47 | 17.29 | 58.17 | 96.89 | |
COGS | 187.2 | 83.88 | 13.2 | 8.845053 | 44.78 | 73 | |
Gross Profit | 80.26 | 25.4 | 11.26 | 8.440997 | 13.4 | 23.89 | |
Operating Expenses & Income | |||||||
Operating Income | 31.36 | (414.9) | (17.41) | (150.9) | (151.8) | (304.3) | |
Total Operating Expenses | 50.37 | 28.13 | 28.67 | 159.3 | 165.2 | 328.2 | |
R&D Expenses | - | 7.88 | - | 2.195054 | - | 2.195054 | |
Selling General & Admin Expenses | 51.12 | 29.28 | 28.72 | 30.21 | 33.85 | 52.52 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (52.32) | (56.38) | (57.78) | (54.7) | (56.19) | (102.7) | |
Interest Income | 43.43 | 89.68 | 145.3 | 20.9 | 72.87 | 78.83 | |
Income Tax Expense | 7.462 | (60.43) | 22.36 | (31.57) | (32.46) | (64.19) | |
Net Income | |||||||
Net Income | 4.542 | (422.3) | (487.3) | (137) | (137.4) | (324.9) | |
Supplemental | |||||||
EBIT | 64.04 | (407) | (412.1) | (148.7) | (151.8) | (302.1) | |
EBITDA | 74.06 | (397.6) | (404.4) | (140.7) | (144.4) | (273.9) | |