
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,866 | 4,444.2 | 4,043.2 | 3,568.8 | 2,375 | 2,375 | |
COGS | - | - | - | - | 286.8 | - | |
Gross Profit | 8,866 | 4,444.2 | 4,043.2 | 3,568.8 | 2,375 | 2,375 | |
Operating Expenses & Income | |||||||
Operating Income | (5,757.1) | (1,928.1) | (371.8) | (77.34) | 98.92 | 98.92 | |
Total Operating Expenses | 19,171.3 | 7,324.5 | 4,415 | 3,646.1 | 2,276.1 | 2,276.1 | |
R&D Expenses | 123.5 | 108.4 | - | 78.6 | 68.17 | 68.17 | |
Selling General & Admin Expenses | 305.7 | 407.9 | 180.9 | 142.8 | 96.07 | 96.07 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (538.8) | (416.5) | (402.9) | (474.3) | (478.7) | (240.3) | |
Interest Income | 571.8 | 414 | 401.1 | 469.8 | 481.5 | 481.5 | |
Income Tax Expense | 360.9 | (34.43) | (16.47) | (95.36) | 2.47 | 2.47 | |
Net Income | |||||||
Net Income | (11,642.7) | (3,440.3) | (1,127.3) | (1,196.5) | (611.9) | (611.9) | |
Supplemental | |||||||
EBIT | (6,786.7) | (2,699.6) | (1,000.1) | (498.3) | (163.7) | (163.7) | |
EBITDA | (6,516.2) | (2,344.8) | (740.3) | (314.8) | (26.42) | (26.42) | |