

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 173.8 | 156.9 | 81.8 | 671.7 | 239.2 | 318.1 | |
COGS | 84.98 | 198.8 | 60.63 | 86.66 | 213.3 | 237.8 | |
Gross Profit | 88.8 | (41.95) | 21.17 | 585.1 | 25.89 | 80.35 | |
Operating Expenses & Income | |||||||
Operating Income | 48.72 | (70.32) | (13.26) | 464.4 | (88.69) | (98.95) | |
Total Operating Expenses | 40.26 | 50.47 | 34.43 | 120.7 | 114.6 | 179.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 29.57 | 42.16 | 93.15 | 72.92 | 122.8 | 229.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.355346) | (7.592) | - | (29.79) | (30.6) | (74.52) | |
Interest Income | - | - | - | - | - | 27.09 | |
Income Tax Expense | 5.620296 | 9.593 | (0.420121) | 113.5 | (52.74) | (140) | |
Net Income | |||||||
Net Income | (72.71) | (242.8) | 6.308656 | 331.9 | (230.1) | (599.7) | |
Supplemental | |||||||
EBIT | 48.72 | (90.96) | (13.26) | 481.7 | (88.69) | (98.95) | |
EBITDA | 74.67 | 3.568 | 1.35509 | 531.1 | 17.65 | 48.98 | |