

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,139.2 | 1,051 | 575 | 528 | 635.7 | 648.6 | |
COGS | 455.3 | 295.6 | 199 | 148.1 | 187.1 | 194.1 | |
Gross Profit | 683.9 | 755.4 | 376 | 379.9 | 448.7 | 454.4 | |
Operating Expenses & Income | |||||||
Operating Income | (113.1) | 60.91 | (437) | (654.4) | (452.8) | (448.9) | |
Total Operating Expenses | 797 | 694.5 | 813 | 1,034.4 | 901.5 | 903.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 797 | 694.5 | 47 | 66 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.086) | (0.053) | (0.02) | (1.623) | (2.829) | (3.108) | |
Interest Income | 0.011 | 0.01 | 0.008 | 0.332 | 1.011 | - | |
Income Tax Expense | 2.29 | 4.241 | 2 | 2.818 | 1.66 | 1.681 | |
Net Income | |||||||
Net Income | (130.7) | 33.91 | (505) | (804.6) | (539.7) | (525.3) | |
Supplemental | |||||||
EBIT | (128.3) | 38.21 | (502.8) | (814.8) | (529.5) | (433.9) | |
EBITDA | (127.7) | 40.29 | (500) | (792.8) | (500.3) | (404.4) | |