

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | - | 40.82 | 441.6 | 553.3 | |
COGS | 59.35 | 36.3 | - | 51.56 | 424.7 | 461.3 | |
Gross Profit | (59.35) | (36.3) | - | (10.74) | 16.96 | 92 | |
Operating Expenses & Income | |||||||
Operating Income | (125.9) | (102.1) | (92.73) | (133) | (93.43) | (37.03) | |
Total Operating Expenses | 125.9 | 102.1 | 92.73 | 173.8 | 535 | 590.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 66.59 | 56.12 | 68.16 | 70.63 | 59.76 | 64.55 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (37.41) | (18.53) | (8.054) | (9.327) | (1.23) | (48.81) | |
Interest Income | 116.4 | 187.6 | 239.5 | 241.3 | 173.7 | 177.5 | |
Income Tax Expense | (85.24) | (121.4) | - | - | - | - | |
Net Income | |||||||
Net Income | 62.84 | 439.9 | 318.9 | 228.1 | 261.6 | 148.5 | |
Supplemental | |||||||
EBIT | (125.9) | (97.21) | 287.2 | 188.4 | 248.9 | 120.9 | |
EBITDA | 14.63 | 368.2 | 289.5 | 208.1 | 324.6 | 197 | |