
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 637.6 | 51.71 | 31.92 | 123.2 | 41.88 | 165.1 | |
COGS | 596 | 36.58 | 22.52 | 90.25 | 39.69 | 123.4 | |
Gross Profit | 41.69 | 15.13 | 9.4 | 32.93 | 2.193 | 41.7 | |
Operating Expenses & Income | |||||||
Operating Income | (57.95) | (43.44) | (81.64) | (17.74) | (42.64) | (60.79) | |
Total Operating Expenses | 99.84 | 58.57 | 91.04 | 50.66 | 44.83 | 102.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 72.19 | 54.39 | 46.65 | 41.93 | - | 59.56 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (332.8) | (51.94) | (40.22) | (37.67) | (36.85) | (74.51) | |
Interest Income | 0.075 | 51.94 | 0.087 | 37.67 | - | 56.95 | |
Income Tax Expense | (7.708) | (0.861) | (2.688) | (2.046) | (4.515) | (6.561) | |
Net Income | |||||||
Net Income | (398.9) | 1,421.8 | (222.3) | (250.9) | (213.5) | (463.3) | |
Supplemental | |||||||
EBIT | (73.76) | 1,472.9 | (184.2) | (215.3) | (42.64) | (60.79) | |
EBITDA | (51.76) | 1,487.8 | (169.3) | (200.6) | (27.92) | (52.29) | |