
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 603.3 | 1,091.4 | 1,629.4 | 284.5 | 39.34 | 33.47 | |
COGS | 217.7 | 355.5 | 406.5 | 122.5 | 22.77 | 24.93 | |
Gross Profit | 385.6 | 735.9 | 1,223 | 162.1 | 16.56 | 8.544515 | |
Operating Expenses & Income | |||||||
Operating Income | 87.91 | 102.5 | 183.6 | (140.2) | (78.45) | (94.27) | |
Total Operating Expenses | 297.7 | 633.4 | 1,039.4 | 302.3 | 117.8 | 121.4 | |
R&D Expenses | - | - | 1.253 | - | - | - | |
Selling General & Admin Expenses | 10.08 | 14.63 | 29.16 | 16.43 | 23.02 | 62.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.56) | (12.16) | (23.22) | (19.37) | (22.97) | (25.2) | |
Interest Income | 0.483804 | 1.070217 | 3.710985 | 0.16052 | 0.0577 | 0.056 | |
Income Tax Expense | 17.38 | 50.34 | 91.69 | 77 | - | (0.202873) | |
Net Income | |||||||
Net Income | 61.93 | 37.37 | 87.07 | (217.4) | (266.1) | (280) | |
Supplemental | |||||||
EBIT | 106.6 | 118.3 | 195 | (198) | - | - | |
EBITDA | 123.6 | 135.8 | 226.8 | (173.4) | - | - | |