
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 84.07 | 24.54 | 28.63 | 123 | 56.68 | 47.2 | |
COGS | (66.77) | (112.4) | 16.37 | (27.23) | 17.4 | 19.56 | |
Gross Profit | 150.8 | 137 | 12.69 | 150.2 | 39.28 | 27.64 | |
Operating Expenses & Income | |||||||
Operating Income | 90.86 | 18.38 | (77.57) | (72.87) | 26.02 | 4.142 | |
Total Operating Expenses | 59.97 | 118.6 | 122.6 | 223.1 | 13.26 | 23.49 | |
R&D Expenses | 0.000004 | 0.000001 | 44.14 | 54.74 | 12.95 | - | |
Selling General & Admin Expenses | 7.095 | 3.295 | 3.325 | 11.38 | 8.897 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (38.19) | (60.6) | (82.9) | (74.93) | (60.65) | (45.24) | |
Interest Income | 35.22 | 21.2 | 44.32 | 12.35 | 10.72 | 145.3 | |
Income Tax Expense | 15.36 | (2.224) | (10.25) | 1.141 | 3.11 | 2.204 | |
Net Income | |||||||
Net Income | 50.91 | (32.62) | (165.9) | (122.4) | 130.7 | 5.58 | |
Supplemental | |||||||
EBIT | 22.85 | 43.2 | (85.15) | (62.29) | 183.3 | - | |
EBITDA | 23.71 | 43.53 | (85) | (62.25) | 183.3 | 40.85 | |