
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 3,362.8 | 3,097 | 3,544.5 | 4,506.1 | 8,543.6 |
COGS | 1,118 | 1,732.3 | 2,022.5 | 2,658.2 | 4,972 |
Gross Profit | 2,244.7 | 1,364.7 | 1,522 | 1,847.9 | 3,571.5 |
Operating Expenses & Income | |||||
Operating Income | (5,764.3) | (6,043.8) | (4,256) | (1,304.6) | (5,683.5) |
Total Operating Expenses | 9,127.1 | 9,140.8 | 7,800.5 | 5,810.8 | 14,227.1 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 1,861.2 | 3,385.4 | 2,328.8 | 1,471 | 3,161.9 |
Earnings from Continuing Operations | |||||
Interest Expense | (1,180.9) | (718.3) | (288.6) | (459.6) | (1,264.4) |
Interest Income | 162.4 | 141.2 | 240.8 | 148 | 438.5 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (5,337.3) | (5,856.1) | (4,020.2) | (1,586.9) | (5,764.2) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |