
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 31.32 | 125.2 | 4,862.6 | 730 | 1,140.5 | 1,162.8 | |
COGS | 388.7 | 557 | 1,450.7 | 198.8 | 355.5 | 424 | |
Gross Profit | (357.4) | (431.8) | 3,411.9 | 531.1 | 785.1 | 738.9 | |
Operating Expenses & Income | |||||||
Operating Income | (1,749.4) | (3,761.5) | (5,311.4) | (1,538.8) | (363.5) | (340.7) | |
Total Operating Expenses | 1,392 | 4,191.6 | 8,723.4 | 2,069.9 | 1,148.6 | 1,211.6 | |
R&D Expenses | - | 503.5 | - | - | - | - | |
Selling General & Admin Expenses | 858.9 | 2,147.3 | 4,519.1 | 568.6 | 610.9 | 405.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,035) | (1,683.6) | (5,152.6) | (797) | (1,465.1) | (897.8) | |
Interest Income | 17.44 | 10.82 | 150.1 | 34.94 | 14.4 | 0.163496 | |
Income Tax Expense | 2,168.4 | 4,491.2 | (884.3) | 72.68 | (2.899267) | 38.94 | |
Net Income | |||||||
Net Income | (2,161.2) | 4,757.3 | 980.4 | (3,568) | (282.4) | (60.48) | |
Supplemental | |||||||
EBIT | 1,042.2 | (4,100.5) | 5,248.6 | (2,698.3) | 1,179.8 | - | |
EBITDA | 1,085.3 | (4,075.8) | 7,547.2 | (2,378.5) | 1,468.3 | - | |