

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 320.5 | 164.3 | 90.98 | 51.87 | 42.36 | 85.59 | |
COGS | 288.2 | 213.2 | 181.4 | 110.5 | 36.97 | 116.4 | |
Gross Profit | 32.33 | (48.91) | (90.44) | (58.61) | 5.387 | (30.84) | |
Operating Expenses & Income | |||||||
Operating Income | (44.84) | (99.77) | (150.9) | (106.6) | (47.24) | (128.2) | |
Total Operating Expenses | 52.18 | 74.39 | 60.44 | 48.01 | 52.63 | 99.94 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 47.77 | 48.19 | 45.82 | 38.65 | 46.75 | 66.27 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.17) | (17.11) | (23.81) | (24.63) | (21.6) | (44.52) | |
Interest Income | 16.3 | 17.17 | 1.403 | 24.68 | 21.63 | 34.15 | |
Income Tax Expense | 9.73 | (19.06) | (44.38) | (19.07) | 39.28 | 42.81 | |
Net Income | |||||||
Net Income | (36.94) | (68.15) | (93.08) | (139.2) | (100.3) | (150.1) | |
Supplemental | |||||||
EBIT | (33.21) | (99.7) | (160.2) | (167.7) | (47.24) | (122.8) | |
EBITDA | 77.6 | 1.215 | (110.1) | (148.1) | (37.62) | (99.08) | |