
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,829.3 | 5,395.7 | 3,989.6 | 1,340.8 | 1,711.8 | 1,555.6 | |
COGS | 3,600.2 | 4,006.2 | 6,669.4 | 813.5 | 2,365.5 | 914.3 | |
Gross Profit | 1,229.1 | 1,389.5 | (2,679.8) | 527.4 | (653.7) | 641.3 | |
Operating Expenses & Income | |||||||
Operating Income | (17,372.7) | (24,155.6) | (50,707.6) | (68,991.1) | (51,222.9) | (46,568.2) | |
Total Operating Expenses | 18,601.7 | 25,545.1 | 46,997.7 | 70,332 | 50,569.2 | 54,501.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4,034.5 | 5,666.2 | 20,900.9 | 65,386.2 | 32,534.1 | 28,862.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (897.6) | (749.5) | (1,227.6) | (3,806.6) | (3,351.8) | (6,884.4) | |
Interest Income | 742.5 | 518.9 | 368.3 | 2,246.2 | 372.9 | 1,680.3 | |
Income Tax Expense | 632.6 | (455) | 4,696.4 | - | 7,173.3 | 5,381.8 | |
Net Income | |||||||
Net Income | (18,651.6) | (31,336.3) | (54,912.2) | (77,126.9) | (27,422.8) | (21,413.5) | |
Supplemental | |||||||
EBIT | (17,121.4) | (31,041.8) | (50,020.2) | - | (51,222.9) | - | |
EBITDA | (12,633.1) | (27,000.5) | (46,701.3) | - | (49,499.7) | - | |