

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 159.2 | 117.8 | 387.5 | 656.4 | 907.1 | 804.2 | |
COGS | 42.4 | 151.4 | 402.9 | 815.8 | 1,340 | - | |
Gross Profit | 116.8 | (33.67) | (15.34) | (159.4) | (432.9) | - | |
Operating Expenses & Income | |||||||
Operating Income | (57.59) | (673.5) | 220.9 | 306.1 | (822.2) | (1,054.2) | |
Total Operating Expenses | 174.4 | 639.9 | (236.3) | (465.5) | 389.2 | 460.8 | |
R&D Expenses | - | 0.098 | 2.812 | 13.23 | 30.12 | 27.69 | |
Selling General & Admin Expenses | 174.3 | 82.77 | 95.23 | 272.1 | 349.9 | 372.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.569) | (14.98) | (10.35) | (13) | (48.38) | (30.06) | |
Interest Income | 0.677415 | 1.021 | 2.809 | 16.71 | 55.85 | 44.76 | |
Income Tax Expense | 22.58 | (24.23) | 16.43 | 75.5 | (56.38) | (177.2) | |
Net Income | |||||||
Net Income | (37.1) | (694) | 261.2 | 541.3 | (1,311.5) | (3,455.8) | |
Supplemental | |||||||
EBIT | (12.95) | (703.3) | 287.9 | 629.5 | (1,319.9) | (2,572.2) | |
EBITDA | 1.954 | (624.6) | 467.5 | 1,056.1 | (547.1) | (1,752.8) | |