
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 176.5 | 56.41 | 568.2 | 195.7 | 84.25 | 81.11 | |
COGS | 102.5 | 44.37 | 452 | 147 | 220.7 | 99.28 | |
Gross Profit | 74.02 | 12.04 | 116.2 | 48.72 | (136.5) | (18.18) | |
Operating Expenses & Income | |||||||
Operating Income | (532.6) | (119.2) | (58.29) | (227.8) | (215.1) | (164.3) | |
Total Operating Expenses | 606.6 | 131.3 | 174.5 | 276.5 | 78.68 | 146.1 | |
R&D Expenses | - | 4.136 | 4.135 | - | - | - | |
Selling General & Admin Expenses | 173.7 | 36.53 | 31.24 | 52.97 | 40.55 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.431602) | (0.675) | (0.549) | (16.42) | (1.178331) | (0.939138) | |
Interest Income | 18.11 | 3.434 | 9.424 | 43.73 | 2.785 | 1.825 | |
Income Tax Expense | (8.587995) | (0.08) | 1.576 | - | (15.87) | (15.81) | |
Net Income | |||||||
Net Income | (497.1) | (84.89) | (64.51) | (196.1) | (239.5) | (190.8) | |
Supplemental | |||||||
EBIT | (505.2) | (113.8) | (61.84) | (184.1) | (215.1) | (166.9) | |
EBITDA | (459.3) | (99.8) | (39.56) | (160.8) | (192.9) | (144.8) | |