
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16.38 | 24.54 | 29.06 | 123 | 70.5 | 54.15 | |
COGS | (66.77) | (112.4) | (142.4) | (27.23) | (52.59) | (42.79) | |
Gross Profit | 83.15 | 137 | 171.4 | 150.2 | 123.1 | 96.93 | |
Operating Expenses & Income | |||||||
Operating Income | 23.17 | 37.65 | (85.8) | (30.38) | 26.46 | 22.03 | |
Total Operating Expenses | (6.79) | (13.11) | 114.9 | 153.4 | 44.04 | 32.12 | |
R&D Expenses | - | - | 44.14 | 54.74 | 12.95 | - | |
Selling General & Admin Expenses | - | 4.518 | 10.56 | 12.66 | 8.897 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (38.19) | (60.6) | (82.9) | (74.93) | (60.65) | (56.07) | |
Interest Income | 6.933 | 8.34 | 12.41 | 12.35 | 10.72 | 291 | |
Income Tax Expense | 15.36 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 50.91 | (32.62) | (126.6) | (122.4) | 130.7 | 151.1 | |
Supplemental | |||||||
EBIT | 22.85 | - | - | - | - | - | |
EBITDA | 98.75 | 33.96 | - | - | - | - | |