
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 858.5 | 504.7 | 215 | 106.1 | 186 | 262.8 | |
COGS | 728 | 401.1 | 225.7 | 84 | 215.6 | 268.8 | |
Gross Profit | 130.5 | 103.6 | (10.77) | (4.624) | (29.56) | (6.042) | |
Operating Expenses & Income | |||||||
Operating Income | (35.88) | (286.9) | (96.05) | (44.32) | (106.8) | (110.2) | |
Total Operating Expenses | 133.1 | 324.7 | 87.5 | 39.7 | 77.26 | 104.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 51.13 | 50.72 | 67.99 | 31.53 | 44.57 | 44.57 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (37.36) | (36.45) | (30.63) | (25.18) | (27.4) | (27.4) | |
Interest Income | 6.041 | 36.1 | 1.475 | 25.18 | 0.075 | 7.202 | |
Income Tax Expense | 10.04 | 16.05 | 3.372 | 1.47 | 0.018 | 0.018 | |
Net Income | |||||||
Net Income | (11.12) | (333.8) | (131.1) | (138.1) | (176.8) | (236.4) | |
Supplemental | |||||||
EBIT | (0.879) | (20.34) | (98.27) | (113) | (106.8) | (106.8) | |
EBITDA | 23.71 | 7.191 | (80.21) | (99.89) | (95.72) | (95.72) | |