
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 166.1 | 98.66 | 1,044.3 | (1,524.6) | 169 | (246.2) | |
COGS | 68.13 | 13.02 | 3.515497 | 228 | 42.44 | 42.35 | |
Gross Profit | 97.93 | 85.64 | 1,040.8 | (1,752.5) | 126.6 | (288.6) | |
Operating Expenses & Income | |||||||
Operating Income | 344.9 | 2,084.6 | 990.6 | (1,859.6) | 59.91 | (352.5) | |
Total Operating Expenses | (178.9) | (1,985.9) | 53.65 | 335 | 109.1 | 106.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3.909656 | 14.74 | 31.09 | 33.36 | 13.31 | 12.68 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.360769) | (55.66) | (259.9) | (476.5) | (725.4) | (699.6) | |
Interest Income | - | 41.79 | - | - | 0.113123 | 0.113123 | |
Income Tax Expense | 16.36 | 99.79 | - | - | - | - | |
Net Income | |||||||
Net Income | 327.1 | 1,971.5 | 1,622.4 | (1,870.1) | 28.96 | (406.2) | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 345.3 | 2,127.4 | - | - | - | - | |