
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 62.28 | 144.9 | 1,294.2 | 185.1 | 1,428 | - | |
COGS | 30.18 | 119.8 | 1,392 | 33.36 | 1,135.7 | - | |
Gross Profit | 32.1 | 25.08 | (97.85) | 151.7 | 292.2 | - | |
Operating Expenses & Income | |||||||
Operating Income | 10.37 | (29.87) | (221.6) | (109.4) | 20.04 | - | |
Total Operating Expenses | 51.91 | 174.8 | 1,515.8 | 294.5 | 1,407.9 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 6.675398 | 22.99 | 68.52 | 109.6 | 96.86 | 45.42 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.66) | (19.77) | (218.3) | (605.3) | (883.2) | (447.6) | |
Interest Income | 7.240322 | 12.28 | 37.81 | 4.952941 | 140.9 | 158.2 | |
Income Tax Expense | 0.747966 | (8.146832) | - | - | - | - | |
Net Income | |||||||
Net Income | 302.8 | 360.2 | 1,555.6 | 112.4 | 215.8 | - | |
Supplemental | |||||||
EBIT | 10.37 | 371.5 | - | - | - | - | |
EBITDA | 318.8 | 375.6 | - | - | - | - | |