
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 49.95 | 36.35 | 42.24 | 3.012 | 41.1 | 44.11 | |
COGS | 69.47 | 50.96 | 39.54 | 4.982 | 33.72 | 38.26 | |
Gross Profit | (19.52) | (14.61) | 2.701 | (1.97) | 7.374 | 5.849 | |
Operating Expenses & Income | |||||||
Operating Income | (109.1) | (114) | (64.75) | (42.26) | (25.52) | (90.81) | |
Total Operating Expenses | 89.59 | 99.4 | 67.45 | 40.29 | 32.89 | 96.35 | |
R&D Expenses | 8.143 | 0.288 | - | - | - | - | |
Selling General & Admin Expenses | 102 | 88.17 | 60.45 | 39.89 | 34.96 | 55.74 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.035) | (0.77) | (0.778) | (0.397) | (0.742) | (1.139) | |
Interest Income | 0.198 | 0.77 | 0.554 | 0.397 | 0.267 | 0.668 | |
Income Tax Expense | (3.618) | (0.127) | (0.122) | (0.121) | (0.123) | (0.122) | |
Net Income | |||||||
Net Income | (408.3) | (81.16) | (319.3) | (372) | (292) | (664) | |
Supplemental | |||||||
EBIT | (417.7) | (80.75) | (325.8) | (373.6) | (25.52) | (374.6) | |
EBITDA | (393.4) | (66.77) | (306.8) | (367) | (17.47) | (219.9) | |