| Period Ending: |
LTM
(Last Twelve Months) |
2024 12-31 |
2023 12-31 |
2022 12-31 |
|---|---|---|---|---|
| Report Filing | 2025-10-02 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
| Revenue | 4,307 | 1,915 | 228.9 | 15.83 |
| Cost of Revenue | 1,126 | 493.4 | 68.78 | 12.12 |
| Gross Profit | 3,180 | 1,422 | 160.2 | 3.71 |
| Operating Expenses | 3,024 | 1,098 | 174.6 | 26.59 |
| Research & Development | 0 | 0 | 0 | 0 |
| Selling, General and Administrative | 646 | 137 | 42.76 | 8.48 |
| Other Operating Expenses | 2,378 | 960.7 | 131.9 | 18.11 |
| Operating Income | 156.3 | 324.4 | -14.45 | -22.88 |
| Net Non-Operating Interest | -990.4 | -360.8 | -28.4 | -9.44 |
| Interest Income | 0 | 0 | 0 | 0 |
| Interest Expense | 990.4 | 360.8 | 28.4 | 9.44 |
| Equity & Other Income/(Expense) | 56.64 | -707.7 | -515.2 | -2.69 |
| Income Before Tax | -777.5 | -744.2 | -558 | -35.02 |
| Income Tax Expense | -10.83 | 119.2 | 35.7 | -4.15 |
| Income Attributable to Non-Controlling Interest | 0 | 0 | 0 | 0.189 |
| Net Income | -766.6 | -863.4 | -593.7 | -31.05 |
| Depreciation and Amortization | 1,999 | 863.4 | 103.2 | 11.7 |
| EBITDA | 2,155 | 1,188 | 88.76 | -11.19 |
| Earnings Per Share (EPS) | -1.77 | -2.33 | -1.47 | -0.077 |
| Diluted Earnings Per Share | -1.77 | -2.33 | -1.47 | -0.077 |
| Weighted Average Shares Outstanding | 497.9 | 404.4 | 403.7 | 403.7 |
| Diluted Weighted Average Shares Outstanding | 497.9 | 404.4 | 403.7 | 403.7 |
