
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1.529063 | 6.431022 | 286.7 | 730 | 1,140.5 | 1,162.8 | |
COGS | 18.98 | 28.61 | 85.52 | 198.8 | 355.5 | 424 | |
Gross Profit | (17.45) | (22.18) | 201.1 | 531.1 | 785.1 | 738.9 | |
Operating Expenses & Income | |||||||
Operating Income | (85.4) | (193.2) | (313.1) | (1,538.8) | (363.5) | (340.7) | |
Total Operating Expenses | 67.95 | 215.3 | 514.2 | 2,069.9 | 1,148.6 | 1,211.6 | |
R&D Expenses | - | 25.86 | - | - | - | - | |
Selling General & Admin Expenses | 41.93 | 110.3 | 266.4 | 568.6 | 610.9 | 417 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (50.53) | (86.49) | (303.7) | (797) | (1,465.1) | (1,554.3) | |
Interest Income | 0.851178 | 0.555638 | 8.845532 | 34.94 | 14.4 | 0.163496 | |
Income Tax Expense | 105.9 | 230.7 | (52.13) | 72.68 | (2.899267) | 38.94 | |
Net Income | |||||||
Net Income | (105.5) | 244.4 | 57.79 | (3,568) | (282.4) | (60.48) | |
Supplemental | |||||||
EBIT | 50.88 | (210.6) | 309.4 | (2,698.3) | 1,179.8 | 1,566.3 | |
EBITDA | 52.98 | (209.4) | 444.9 | (2,378.5) | 1,468.3 | 1,847.2 | |