
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 901.5 | 919.1 | 941.1 | 747.6 | 1,751.5 | 2,641.5 | |
COGS | 898.2 | 584.6 | 626.3 | 395.1 | 861.7 | 1,214.1 | |
Gross Profit | 3.294999 | 334.5 | 314.8 | 352.5 | 889.9 | 1,427.4 | |
Operating Expenses & Income | |||||||
Operating Income | (478.4) | (172) | (277.9) | (302.9) | (777.4) | (1,194.4) | |
Total Operating Expenses | 481.7 | 506.5 | 592.8 | 655.4 | 1,667.3 | 2,621.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 341 | 375 | 69 | 92 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.228) | (3.916) | (2.685) | (9.024) | (6.274) | (14.76) | |
Interest Income | 10.2 | 1.377 | 11.13 | 23.75 | 13.51 | - | |
Income Tax Expense | 1.486 | 16.88 | 18.19 | 29.59 | 49.5 | 61.72 | |
Net Income | |||||||
Net Income | (581) | (403.3) | (347.5) | (961.6) | (69.04) | (539.8) | |
Supplemental | |||||||
EBIT | (478.4) | (172) | (277.9) | (302.9) | (777.4) | (1,194.4) | |
EBITDA | (361.6) | (113.8) | (252.3) | (276.8) | (732.4) | (1,112.2) | |