
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 505.8 | 958.6 | 1,318.7 | 1,874.8 | 1,143.9 | 1,125.2 | |
COGS | 324.6 | 1,449.5 | 824 | 1,103.1 | 704.4 | 955.1 | |
Gross Profit | 181.2 | 370.1 | 494.6 | 771.7 | 439.5 | 170.1 | |
Operating Expenses & Income | |||||||
Operating Income | (324.9) | (500.6) | (595.3) | (910.6) | (1,157.3) | (831.5) | |
Total Operating Expenses | 506.1 | 10.79 | 1,089.9 | 1,682.3 | 2,301.2 | 1,582.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 209.6 | 443.5 | 150.7 | 190.8 | 632.9 | 292.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.506) | (12.91) | (105.6) | (251.5) | (452.3) | (491.8) | |
Interest Income | 22.4 | 59.7 | 114 | 301.1 | 275.3 | 302.3 | |
Income Tax Expense | (2.12) | (9.38) | (7.793) | (9.277) | - | (2.065) | |
Net Income | |||||||
Net Income | (353.7) | (432.3) | (672.7) | (1,109.8) | (1,501.9) | (1,238.2) | |
Supplemental | |||||||
EBIT | (337.8) | (428.3) | (585.7) | (962.7) | - | - | |
EBITDA | (284.7) | (333.2) | (435.9) | (755.2) | - | - | |