

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 601 | 3,207.8 | 1,997.2 | 2,350.9 | 2,589.3 | 2,799.8 | |
COGS | 128.5 | 1,077.3 | 719.8 | 942.2 | 1,054.8 | 987.6 | |
Gross Profit | 472.4 | 2,130.5 | 1,277.5 | 1,408.7 | 1,534.5 | 1,812.1 | |
Operating Expenses & Income | |||||||
Operating Income | (297.9) | 437.9 | (395.3) | (447.8) | (221.7) | 232.4 | |
Total Operating Expenses | 770.3 | 1,692.6 | 1,672.7 | 1,856.5 | 1,756.2 | 1,585.9 | |
R&D Expenses | - | - | 56 | 17.75 | - | - | |
Selling General & Admin Expenses | 141 | 1,692.6 | 371 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.148) | (0.139) | (6.64265) | (18.63) | (38.14) | (44.63) | |
Interest Income | 26.3 | 13.63 | - | 37.87 | 22.3 | - | |
Income Tax Expense | 12.34 | (265.5) | 7.547981 | (110.7) | 41.91 | 96.56 | |
Net Income | |||||||
Net Income | (186.1) | 320.4 | (307.2) | (908) | (532.3) | (196.7) | |
Supplemental | |||||||
EBIT | (297.9) | 260.3 | (395.3) | (447.8) | (221.7) | 232.4 | |
EBITDA | (269.1) | 368.9 | (315.3) | (286.1) | (81.45) | 335.6 | |