
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 112.2 | 58.19 | 9.9 | 15.5 | 20.3 | 8.2 | |
COGS | 30.87 | - | - | - | 23.7 | 19.8 | |
Gross Profit | 81.3 | 58.19 | - | - | (3.4) | (11.6) | |
Operating Expenses & Income | |||||||
Operating Income | (348.9) | (398.3) | (32.7) | (540.6) | (62.3) | (96.6) | |
Total Operating Expenses | 461 | 456.5 | 42.6 | 556.1 | 82.6 | 104.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 321.1 | 350.2 | - | 55.1 | 52.4 | 50.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.029098) | (11.19) | (2.1) | (22.5) | (61.8) | (36.2) | |
Interest Income | 1.029098 | 67.14 | 24.6 | 60.9 | 5.8 | 8.6 | |
Income Tax Expense | 1.029098 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 784.2 | (446.5) | 291.9 | (1,723.3) | (335.4) | (198.2) | |
Supplemental | |||||||
EBIT | (348.9) | (397.2) | - | - | - | - | |
EBITDA | 793.4 | (435.3) | - | - | - | - | |