
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | 2,299.8 | - | - | - | |
COGS | 14.53 | 26.75 | 1,149.9 | 40.92 | 35.86 | 58.97 | |
Gross Profit | (14.53) | (26.75) | 1,149.9 | (40.92) | (35.86) | (58.1) | |
Operating Expenses & Income | |||||||
Operating Income | (24.22) | (59.62) | (2,283.8) | (269.7) | (63.81) | (418.8) | |
Total Operating Expenses | 31.07 | 56.4 | 1,134 | 269.7 | 27.95 | 146.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 447.7 | 382 | 209.8 | 98.01 | 517.2 | 98.08 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.56) | (13.94) | (8.23) | (1.675999) | (1,995.8) | (1,344.8) | |
Interest Income | 13.53 | 12.61 | 16.83 | 14.14 | 12.77 | - | |
Income Tax Expense | (17.62) | 54.93 | 12.99 | 49.19 | 25.24 | (98.49) | |
Net Income | |||||||
Net Income | (24.52) | (134.1) | (25.2) | (209.4) | 159.6 | (263.7) | |
Supplemental | |||||||
EBIT | (40.66) | (77.69) | (25.05) | (62.68) | (1,811) | (211.8) | |
EBITDA | (26.14) | (50.94) | 15.2 | (21.76) | (1,775.1) | (153.2) | |