
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 78.31 | 129.2 | 143.4 | 243.6 |
COGS | 60.82 | 99.63 | 114.1 | 205.2 |
Gross Profit | 17.5 | 29.54 | 29.33 | 38.41 |
Operating Expenses & Income | ||||
Operating Income | 8.605 | 16.49 | 12.1 | 11.85 |
Total Operating Expenses | 69.71 | 112.7 | 131.3 | 231.8 |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - |
Earnings from Continuing Operations | ||||
Interest Expense | (1.123) | (1.858) | (2.819) | (3.582) |
Interest Income | 0.169 | 0.334 | 0.424 | 0.425 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 3.539 | 10.29 | 2.677 | 2.214 |
Supplemental | ||||
EBIT | 7.671 | 15.61 | 10.68 | 11.95 |
EBITDA | 13.55 | 23.11 | 20.34 | 24.6 |