

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 43.72 | 88.56 | 221.4 | 276.1 | 387.1 | 404.2 | |
COGS | 63.45 | 73.86 | 133.5 | 204.8 | 654.4 | 488 | |
Gross Profit | (19.74) | 14.7 | 87.86 | 71.33 | (267.3) | (83.88) | |
Operating Expenses & Income | |||||||
Operating Income | (125.5) | (25.55) | (111.6) | (348.8) | (486.9) | (374.4) | |
Total Operating Expenses | 105.8 | 40.25 | 199.5 | 420.2 | 219.7 | 290.5 | |
R&D Expenses | 0.000003 | 0.000003 | 0 | - | - | - | |
Selling General & Admin Expenses | 43.65 | 30.69 | 155.7 | 326.9 | 356.2 | 356.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (58.53) | (48.99) | (58.6) | (81.11) | (104.4) | (91.87) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 13.07 | (162.5) | 51.06 | - | - | - | |
Net Income | |||||||
Net Income | (42.19) | 104.9 | 997.6 | (3,048.2) | (691.3) | (617.1) | |
Supplemental | |||||||
EBIT | (41.72) | 279.5 | (111.6) | (344.7) | (691.3) | (564.5) | |
EBITDA | (28.72) | 285.6 | (7.588) | 2.822 | (582.3) | (455) | |