

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,335.6 | 2,144.7 | 1,560.4 | 122.2 | 50.99 | 50.99 | |
COGS | 712.9 | 1,156.1 | 476.2 | 177.8 | 41.12 | 41.12 | |
Gross Profit | 622.7 | 988.6 | 1,084.2 | (55.56) | 9.868 | 9.868 | |
Operating Expenses & Income | |||||||
Operating Income | (462.3) | (794.4) | (772.7) | (806.9) | (906.2) | (906.2) | |
Total Operating Expenses | 1,085 | 1,783 | 1,857 | 751.3 | 916 | 916 | |
R&D Expenses | 32.68 | 145.2 | 351.4 | 202.9 | 153.3 | - | |
Selling General & Admin Expenses | 134 | 152 | 193.2 | 111.9 | 242.2 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (93.19) | (129.2) | (153.8) | (82.03) | (18.48) | (18.48) | |
Interest Income | 7.684 | 225.3 | 0.285 | 0.444 | 0.79 | - | |
Income Tax Expense | 11.76 | (106.3) | (1,150.2) | (12.5) | (0.948) | (0.948) | |
Net Income | |||||||
Net Income | (77.63) | (1,059.9) | 138.2 | (2,140.1) | (396.9) | (396.9) | |
Supplemental | |||||||
EBIT | (462.3) | (794.4) | (772.7) | (806.9) | (906.2) | (906.2) | |
EBITDA | (141.3) | (462.9) | (518.4) | (757.3) | (905.5) | (905.5) | |