
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 289.4 | 652.3 | 1,054.6 | 649 | 567.3 | 534.2 | |
COGS | 240.4 | 523.2 | 809.6 | 454.4 | 437.9 | 419.9 | |
Gross Profit | 49.04 | 129.1 | 245 | 194.6 | 129.4 | 114.3 | |
Operating Expenses & Income | |||||||
Operating Income | (175.3) | (317.5) | (385.7) | (380) | (392.3) | (460.1) | |
Total Operating Expenses | 464.7 | 955 | 1,440.3 | 1,029 | 959.6 | 994.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 68.44 | 219.1 | 347.3 | 294.6 | 169.2 | 181.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1) | (4.08) | (28.85) | (35.12) | (7.828) | (2.882) | |
Interest Income | 3.194 | 2.014 | 3.951 | 6.417 | 8.79 | 32.54 | |
Income Tax Expense | (0.457) | (7.781) | - | - | - | - | |
Net Income | |||||||
Net Income | (153.6) | (309.5) | (384.8) | (374.5) | (395.4) | (463.5) | |
Supplemental | |||||||
EBIT | (173.2) | (317.5) | (385.7) | (380) | - | - | |
EBITDA | (131.6) | (250.6) | - | - | - | - | |