

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 309.1 | 159.7 | 211.8 | 121.8 | 125.1 | 182.3 | |
COGS | 256.2 | 88.21 | 156.7 | 44.56 | 71.24 | 81.76 | |
Gross Profit | 23.81 | 71.53 | 55.08 | 77.19 | 53.84 | 100.6 | |
Operating Expenses & Income | |||||||
Operating Income | (43.16) | (705.8) | (330.4) | 43.63 | (82.18) | (57.15) | |
Total Operating Expenses | 115.8 | 34.99 | 385.4 | 33.56 | 136 | 157.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 15.92 | 9.533 | 18.57 | 31.74 | 164.3 | 108.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (130.6) | (178.2) | (173.1) | (163.5) | (154.6) | (157.5) | |
Interest Income | 130.6 | 2.215 | 2.286 | 163.5 | 154.6 | 77.8 | |
Income Tax Expense | (28.73) | (150.7) | (197.4) | (145.6) | (13.39) | (11.34) | |
Net Income | |||||||
Net Income | (441.4) | (1,455.4) | (1,168) | (760.3) | (371.9) | (459.8) | |
Supplemental | |||||||
EBIT | (339.5) | (1,428) | (1,193.5) | (741.9) | (82.18) | (22.93) | |
EBITDA | (331.2) | (1,418.3) | (1,185.2) | (734.4) | (78.19) | (19.18) | |