
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 365.9 | 597.8 | 495.1 | 332.3 | 225.8 | 214 | |
COGS | 117.4 | 203.3 | 184.4 | 131.8 | 175.8 | 177 | |
Gross Profit | 248.5 | 394.5 | 310.7 | 200.5 | 49.95 | 117.4 | |
Operating Expenses & Income | |||||||
Operating Income | 709.9 | 4.297 | (750) | (149.4) | (8.242) | 5.323 | |
Total Operating Expenses | 246.3 | 294.1 | 1,039.6 | 343.8 | 58.19 | 112.1 | |
R&D Expenses | 0.000001 | 0 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (162.8) | (222.2) | (213.9) | (276.8) | (255) | (203.7) | |
Interest Income | 63.45 | 23.5 | 1.047 | 3.44 | 108.8 | 1,665.7 | |
Income Tax Expense | 114.6 | 22.64 | (33.01) | (18.57) | (23.78) | (23.79) | |
Net Income | |||||||
Net Income | 469 | (254.5) | (925.2) | (470.8) | (549.1) | 1,038.4 | |
Supplemental | |||||||
EBIT | 406.2 | (496.2) | (746.1) | (238.7) | (320) | 1,216.4 | |
EBITDA | 776.8 | 24.16 | (719.5) | (222.4) | (313.1) | 1,223.1 | |