

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 902.8 | 148.4 | 189.6 | 1,923.3 | 183.6 | 106 | |
COGS | 671.5 | 116.2 | 151.4 | 1,317 | 246.3 | 163.7 | |
Gross Profit | 231.3 | 32.17 | 38.18 | 606.4 | (62.74) | (57.76) | |
Operating Expenses & Income | |||||||
Operating Income | (563.2) | (91.17) | (107.7) | (909.9) | (62.74) | (89.77) | |
Total Operating Expenses | 794.5 | 123.3 | 145.8 | 1,516.3 | 121.8 | - | |
R&D Expenses | 108.2 | 0.625 | 0.705 | - | - | - | |
Selling General & Admin Expenses | 347 | 52.1 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (86.6) | (19.96) | (9.695) | (182.6) | (1.476) | (1.852588) | |
Interest Income | - | - | - | - | 0.274 | 0.158 | |
Income Tax Expense | (0.696604) | (1.236) | (0.907) | (8.811083) | (0.807968) | (0.596062) | |
Net Income | |||||||
Net Income | (649.8) | (109.9) | (116.4) | (1,083.7) | (61.42) | (92.6) | |
Supplemental | |||||||
EBIT | (563.2) | (91.17) | (107.7) | (909.9) | (62.74) | (90.46) | |
EBITDA | (394.2) | (60.92) | (78.01) | (582.8) | (33.56) | (60.87) | |