
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | - | (0.596) | - | |
COGS | - | - | - | - | 27.98 | - | |
Gross Profit | - | - | - | - | (28.58) | (784.4) | |
Operating Expenses & Income | |||||||
Operating Income | (102.4) | (137.6) | (162.2) | (180.8) | (1,278.6) | (594.2) | |
Total Operating Expenses | 102.4 | 137.6 | 162.2 | 180.8 | 1,250 | 231.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 102.4 | 137.6 | 162.2 | 180.8 | 157.5 | 129.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.552) | (0.245) | (0.806) | (3.769) | (3.088) | (2.909) | |
Interest Income | 0.12 | 0.861 | 16.23 | 15.15 | 53.09 | 54.03 | |
Income Tax Expense | 109 | 83.34 | (0.412) | 121.6 | 0.918 | 0.918 | |
Net Income | |||||||
Net Income | 2,851.6 | 797.8 | (2,583.4) | (2,518) | (1,174.7) | (959.7) | |
Supplemental | |||||||
EBIT | 2,961.2 | 881.4 | (2,583) | (2,392.6) | (1,170.7) | (969.8) | |
EBITDA | 2,973 | 892.8 | (2,573.2) | (2,364.1) | (1,142.7) | (942.8) | |