
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 181.7 | 162.5 | 113.7 | 120.8 | 102 | 222.4 | |
COGS | 157.7 | 145.3 | 82.88 | 101 | 92.67 | 193.3 | |
Gross Profit | 24.04 | 17.21 | 30.8 | 19.77 | 9.363 | 29.06 | |
Operating Expenses & Income | |||||||
Operating Income | 1.684 | (67.46) | 35.93 | (7.432738) | (19.36) | (26.66) | |
Total Operating Expenses | 22.36 | 68.03 | (5.132) | 27.2 | 28.72 | 55.72 | |
R&D Expenses | 0.961 | 0.0998 | - | - | - | - | |
Selling General & Admin Expenses | 23.57 | 37.23 | 20.75 | 16.35 | 20.67 | 36.94 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.859) | (1.827736) | (1.58) | (1.377547) | (1.259535) | (2.637448) | |
Interest Income | 1.859 | 1.827736 | 0.067 | 1.377547 | 1.293 | 2.660461 | |
Income Tax Expense | 0.235 | 0.0777 | 4.316 | (34.54) | 0.124 | (34.41) | |
Net Income | |||||||
Net Income | (0.41) | (69.36) | 30.03 | 25.73 | (20.77) | 5.096443 | |
Supplemental | |||||||
EBIT | (4.884) | (44.5) | 35.93 | (7.432738) | (1.818) | (6.643799) | |
EBITDA | 1.55 | (41.36) | 40.17 | (1.723343) | 1.964 | 0.686237 | |