
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 53.02 | 195.3 | 205.4 | 624.6 | 426.7 | 443.9 | |
COGS | 16.13 | 32.85 | 12.38 | 530.6 | 1,471 | 1,622.5 | |
Gross Profit | 36.89 | 162.4 | 193 | 93.99 | (1,044.3) | (1,178.5) | |
Operating Expenses & Income | |||||||
Operating Income | 16.64 | 116.4 | 129.8 | (4.888181) | (1,158.1) | (1,308.1) | |
Total Operating Expenses | 36.38 | 78.84 | 75.55 | 629.5 | 1,584.7 | 1,752.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 10.72 | 23.3 | 27.89 | 36.67 | 42.22 | 51.11 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.5) | (70.21) | (170.4) | (115.7) | (55.22) | (39.68) | |
Interest Income | 74.61 | 131.8 | 39.72 | 48.41 | 38.11 | 21.04 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 125.5 | 1,290.3 | 842.9 | (457.7) | (1,274.2) | (1,572.8) | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |