
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,553.6 | 740.6 | 525 | 429.1 | 502.2 | 490 | |
COGS | 1,288 | 2,097.2 | 517.7 | 388.3 | 438.7 | 439.3 | |
Gross Profit | 265.5 | (1,356.6) | 7.381884 | 40.72 | 63.44 | 50.69 | |
Operating Expenses & Income | |||||||
Operating Income | (1,052.8) | (4,762.1) | 2,949.2 | (103.9) | 1.293579 | (22.51) | |
Total Operating Expenses | 1,318.3 | 3,405.6 | (2,941.9) | 144.6 | 500.9 | 250.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 239.3 | 181 | 100.4 | 69.86 | 11.15 | 8.511367 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (447.7) | (464.3) | (337.5) | (5.85262) | (10.65) | (10.61) | |
Interest Income | 1.813965 | 0.0995 | 36.21 | 1.255656 | 0.597818 | 0.348516 | |
Income Tax Expense | 26.37 | 136.3 | 15.12 | 1.619173 | - | 2.111833 | |
Net Income | |||||||
Net Income | (977.8) | (4,724.3) | 2,864.3 | (101) | (15.8) | (23.09) | |
Supplemental | |||||||
EBIT | (636.3) | (4,307.6) | 3,207.5 | (105.6) | - | - | |
EBITDA | (206.1) | (4,101.9) | 3,212.4 | (101.2) | - | - | |