

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15.2 | 91.7 | 24.6 | 2.3 | 97.7 | 49.6 | |
COGS | 20.4 | 32.1 | 49.8 | 51.2 | 52.9 | - | |
Gross Profit | 15.2 | 91.7 | 24.6 | (48.9) | 44.8 | - | |
Operating Expenses & Income | |||||||
Operating Income | (60.1) | 21.4 | 176.6 | 281.5 | (3) | (86.4) | |
Total Operating Expenses | 53.7 | 81.1 | (152) | (279.2) | 100.7 | 136 | |
R&D Expenses | - | - | - | - | - | 44.6 | |
Selling General & Admin Expenses | 15.4 | 38.6 | 53.8 | 2.5 | 4.8 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.4) | (9.7) | (12.6) | (43.3) | (7) | (1.3) | |
Interest Income | 0.1 | 5.7 | 15.3 | 12.3 | 15.1 | 8.3 | |
Income Tax Expense | 7.7 | 8.1 | (0.1) | - | - | - | |
Net Income | |||||||
Net Income | (62.8) | 3.9 | 192.5 | 593.7 | 20.1 | (74.1) | |
Supplemental | |||||||
EBIT | (55) | 10.6 | 181 | 281.5 | 21.8 | - | |
EBITDA | (54.7) | 12.2 | 182.9 | 283.8 | 23.3 | - | |