
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 101.8 | 31.08 | 384.3 | 81.6 | 109.5 | 172.5 | |
COGS | 24.21 | 13.41 | 450.7 | 74.16 | 42.76 | 165.9 | |
Gross Profit | 77.62 | 17.67 | (66.45) | 7.440256 | 66.7 | 6.557994 | |
Operating Expenses & Income | |||||||
Operating Income | (758.9) | (43.11) | (100.7) | (14.55) | 49.95 | 111.3 | |
Total Operating Expenses | 85.26 | 60.78 | 34.25 | 21.99 | 16.75 | 33.84 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 61.07 | 49.12 | 30.16 | 18.63 | 11.09 | 21.89 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (83.05) | (74.21) | (70.09) | (90.83) | (97.68) | (687) | |
Interest Income | 83.05 | 74.21 | 70.09 | 90.83 | 97.68 | 155.3 | |
Income Tax Expense | (10.83) | (388.5) | 25.89 | (8.060434) | 22.57 | 26.58 | |
Net Income | |||||||
Net Income | (863.9) | (1,987) | (478.4) | (509.8) | (219) | (522.5) | |
Supplemental | |||||||
EBIT | (758.9) | (572.4) | (103.2) | (103.7) | 67.41 | (20.18) | |
EBITDA | (360.4) | (572.3) | (103.2) | (103.7) | 67.42 | (20.16) | |