
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 93.27 | 278.4 | 699.1 | 1,008.7 | 1,195.5 | 1,186.5 | |
COGS | 92.18 | 117.6 | 195 | 430.7 | 280.6 | 436.2 | |
Gross Profit | 1.092627 | 160.7 | 504.1 | 578 | 915 | 750.2 | |
Operating Expenses & Income | |||||||
Operating Income | (157.1) | 100.8 | 390.3 | (4,416) | (2,657.9) | (2,320) | |
Total Operating Expenses | 158.2 | 59.9 | 113.8 | 4,994 | 3,572.9 | 3,202.8 | |
R&D Expenses | 0.000001 | 0 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 8.473 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.334377) | (2.385) | (2.733423) | (8.767241) | (13.52) | (10.16) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (0.377062) | (48.29) | 81.56 | 99.09 | 104.2 | 85.39 | |
Net Income | |||||||
Net Income | (150.6) | (161.7) | (491.5) | (4,577.2) | (2,762.1) | (2,502.5) | |
Supplemental | |||||||
EBIT | (149.7) | (207.7) | (407.2) | (4,469.4) | (2,657.8) | - | |
EBITDA | (124.8) | (194.9) | (392.2) | (4,420.9) | (2,585) | - | |