
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 108.1 | 270.6 | 1,078.9 | 472.2 | 339.9 | (1,493.3) | |
COGS | 56.45 | 74.99 | 16.5 | 131 | 146.1 | - | |
Gross Profit | 51.67 | 195.6 | 1,062.4 | 341.2 | 193.8 | - | |
Operating Expenses & Income | |||||||
Operating Income | 2.789 | 109 | 815.7 | 253.6 | 84.03 | - | |
Total Operating Expenses | 48.88 | 86.61 | 246.7 | 87.64 | 109.7 | - | |
R&D Expenses | 0 | 0 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 46.69 | 37.93 | 64.26 | 31.83 | 53.01 | 1.156 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (56.45) | (74.99) | (94.61) | (131) | (146.1) | (128.2) | |
Interest Income | 64.13 | 95.75 | - | - | - | - | |
Income Tax Expense | 9.727 | 11.56 | 20.08 | 24 | 11.84 | 4.168 | |
Net Income | |||||||
Net Income | (28.75) | 30.51 | 610.5 | 146.5 | 62.57 | (1,679.2) | |
Supplemental | |||||||
EBIT | 2.789 | 109 | 807.7 | 659.8 | - | - | |
EBITDA | 5.982 | 113.4 | 821.2 | 253.6 | 84.03 | - | |