$66.44
−4.35%Income statement
| Metric | TTM | 2025 | 2024 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 318.0M | 235.1M | 162.4M | 72.3M | 96.0M |
| Cost of Revenue | 119.8M | 107.8M | 86.7M | 40.8M | 54.2M |
| Gross Profit | 198.2M | 127.3M | 75.7M | 31.5M | 41.9M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 229.4M | 122.8M | 72.9M | 37.0M | 49.1M |
| General & Admin Expense | 229.4M | 122.8M | 72.9M | 37.0M | 49.1M |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | 510.1M | 224.5M | (457.7M) | (12.6M) | (16.7M) |
| Total Operating Expenses | 739.5M | 347.3M | (384.8M) | 24.4M | 32.5M |
| Cost and Expenses | 859.3M | 455.1M | (298.2M) | 65.2M | 86.7M |
| Operating Income (EBIT) | (541.2M) | (220.0M) | 460.5M | 7.1M | 9.4M |
| Non-Operating | |||||
| Interest Income | 27.1M | — | — | — | — |
| Interest Expense | 74.5M | 30.1M | 29.8M | 18.8M | 24.9M |
| Net Interest Income | (47.4M) | (30.1M) | (29.8M) | (18.8M) | (24.9M) |
| Other Non-Op Income/Expense | (279.8M) | (79.8M) | (8.6M) | 9.5M | 12.6M |
| Non-Operating Income (excl Interest) | 306.3M | 102.0M | (21.2M) | — | (37.5M) |
| EBT (Pre-Tax Income) | (821.0M) | (299.8M) | 451.9M | 16.5M | 22.0M |
| Income Tax Expense | (139.6M) | (51.8M) | 113.5M | 143.1K | 190.0K |
| Bottom Line | |||||
| Net Income | (675.4M) | (248.0M) | 331.9M | 16.5M | 21.9M |
| Earnings from Cont. Ops | (681.4M) | (248.0M) | 338.5M | 16.4M | 21.8M |
| Earnings from Discont. Ops | — | — | (7.0M) | 58.0K | 77.0K |
| Bottom Line Net Income | (697.2M) | (269.8M) | 331.9M | 16.5M | 21.9M |
| Per Share | |||||
| Basic EPS | ($5.86) | ($2.14) | $3.71 | $0.46 | $0.57 |
| Diluted EPS | ($5.72) | ($2.14) | $3.40 | $0.44 | $0.56 |
| Revenue Per Share | $2.68 | $2.23 | $1.78 | $1.51 | $2.01 |
| Shares | |||||
| Basic Shares Outstanding | 118.5M | 105.3M | 91.3M | 47.8M | 47.8M |
| Diluted Shares Outstanding | 118.5M | 105.3M | 101.0M | 49.8M | 49.8M |
| Profitability Metrics | |||||
| EBITDA | (698.9M) | (220.1M) | 531.1M | 46.1M | 57.9M |
| D&A | 148.6M | 101.9M | 49.4M | 10.8M | 11.0M |
| EBIT | (847.6M) | (322.0M) | 481.7M | 35.3M | 46.9M |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026