

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 484.2 | 1,069.4 | 194.8 | 1,673.1 | 758.7 | 636.4 | |
COGS | 126.7 | 174 | 45.56 | 812.4 | 393.5 | 322.6 | |
Gross Profit | 357.5 | 895.4 | 149.3 | 860.7 | 365.2 | 313.8 | |
Operating Expenses & Income | |||||||
Operating Income | 201.6 | 408.6 | (89.42) | 33.74 | (40.37) | (76.72) | |
Total Operating Expenses | 282.6 | 660.8 | 284.2 | 1,639.4 | 799.1 | 713.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 135.8 | 437.3 | 65.32 | 623.8 | 164.8 | 138.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (204.1) | (162.6) | (101.6) | (164) | (85.15) | (59.7) | |
Interest Income | 2.673747 | 19.06 | 39.13 | 109 | 36.74 | 44.38 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (103.6) | 858.5 | 1,097.9 | 227.5 | (476.1) | (590.7) | |
Supplemental | |||||||
EBIT | 201.6 | 408.6 | - | - | - | - | |
EBITDA | 101.1 | 1,021.9 | - | - | - | - | |