

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 256.5 | 264.3 | 205.2 | 698.1 | 266.8 | 246.5 | |
COGS | 64.35 | 87.14 | 65.93 | 57.23 | 79.77 | 77.8 | |
Gross Profit | 192.2 | 177.1 | 139.3 | 640.9 | 187 | 168.7 | |
Operating Expenses & Income | |||||||
Operating Income | (360.3) | (394.2) | (942) | (477.5) | (704.3) | (779.7) | |
Total Operating Expenses | 552.4 | 571.4 | 1,081.4 | 1,118.3 | 891.3 | 948.3 | |
R&D Expenses | 5.356 | - | 300 | - | - | - | |
Selling General & Admin Expenses | 43 | 44 | 44 | 66 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.157) | (10.85) | (1.904) | (0.191) | (42.94) | (46.06) | |
Interest Income | 0.007 | 243.4 | 0.615 | 0.581 | 0.456 | - | |
Income Tax Expense | 2.31 | 2.226 | 1.916 | 1.957 | 1.688 | 1.66 | |
Net Income | |||||||
Net Income | (280.9) | (954.4) | (902.4) | (317.2) | (2,546.3) | (2,499) | |
Supplemental | |||||||
EBIT | (327.3) | (941.3) | (905.5) | (316.5) | (2,501.7) | - | |
EBITDA | (278.6) | (931.6) | (904.9) | (316.1) | (2,499.9) | (2,518.7) | |