
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 90.83 | 344.9 | 116.1 | 173.8 | 50.84 | 222.1 | |
COGS | 48.24 | 295.8 | 190.5 | 165.6 | 47.69 | 211.2 | |
Gross Profit | 42.58 | 49.09 | (74.42) | 8.187716 | 3.143538 | 10.9 | |
Operating Expenses & Income | |||||||
Operating Income | (3.240792) | 419.1 | (118.9) | (31.42) | (24.18) | (55.66) | |
Total Operating Expenses | 56.12 | 332.4 | 44.48 | 39.6 | 27.33 | 66.56 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 31.28 | 432.8 | 38.46 | 34.47 | 27.96 | 44.69 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (50.6) | (62.04) | (23.12) | (47.98) | (41.4) | (91.95) | |
Interest Income | 0.00081 | 14.61 | 0.068 | 47.98 | 0.015 | 80.75 | |
Income Tax Expense | (18) | 84.2 | (34.38) | (88.74) | 9.950678 | (76.54) | |
Net Income | |||||||
Net Income | (46.15) | 320.3 | (193.3) | (795.6) | 118 | (659) | |
Supplemental | |||||||
EBIT | (13.54) | 419.1 | (204.6) | (836.3) | (24.18) | (848.5) | |
EBITDA | (12.11) | 480 | (201.5) | (830.1) | (19.18) | (839.7) | |