
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 23.11 | 11.58 | 5.7 | 9.8 | 19.2 | 85.1 | |
COGS | 0.084 | (0.691) | 21.2 | 90.56 | 203.5 | 191.3 | |
Gross Profit | 23.02 | 12.27 | (15.5) | (80.72) | (184.3) | (97) | |
Operating Expenses & Income | |||||||
Operating Income | (45.55) | (119.2) | (180.3) | (91.4) | (184.3) | (125.4) | |
Total Operating Expenses | 68.57 | 131.5 | 165.2 | 117.5 | 207.4 | 206.2 | |
R&D Expenses | - | 7.293 | - | - | - | - | |
Selling General & Admin Expenses | 81.45 | 119.7 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.737) | (11.63) | (36.63) | (179.2) | (235.7) | (265) | |
Interest Income | 0.844 | 0.053 | 0.433 | 7.741 | 11.3 | 11 | |
Income Tax Expense | (0.119) | (0.47) | (0.4) | (0.4) | 0.7 | 0.7 | |
Net Income | |||||||
Net Income | (50.86) | (170.3) | (187.3) | (258.2) | (327.1) | (347.2) | |
Supplemental | |||||||
EBIT | (48.19) | (168.2) | (97.73) | (76.9) | (184.3) | (155.1) | |
EBITDA | (44.16) | (132.7) | (77.3) | (58.8) | (43.5) | (14.2) | |