

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12.74 | 15.03 | 69.23 | 140.1 | 168.5 | 165.2 | |
COGS | 0.052 | 11.08 | 27.32 | 62.61 | 82.66 | 50.78 | |
Gross Profit | (0.052) | 3.95 | 41.91 | 77.44 | 85.79 | 114.4 | |
Operating Expenses & Income | |||||||
Operating Income | (43.4) | (43.74) | (29.42) | (76.22) | (170.3) | (317) | |
Total Operating Expenses | 43.35 | 47.7 | 71.33 | 153.7 | 256.1 | 431.4 | |
R&D Expenses | 0.418425 | - | - | - | - | - | |
Selling General & Admin Expenses | - | 36.05 | 39.84 | 70.58 | 147.8 | 211.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.255) | (24.68) | (34.81) | (19.79) | (80.25) | (195.6) | |
Interest Income | - | - | - | - | - | 33.51 | |
Income Tax Expense | (0.615) | (0.256) | 9.29 | (25.96) | 0.076 | 0.076 | |
Net Income | |||||||
Net Income | (95.68) | (90.79) | (73.42) | (72.42) | (661.4) | (1,010.2) | |
Supplemental | |||||||
EBIT | (43.4) | (45.8) | (29.19) | (78.59) | (577) | - | |
EBITDA | (43.35) | (38.83) | 0.161 | (17.41) | (483.9) | - | |