
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 199.4 | 60.25 | 80.34 | 40.37 | 21.91 | 53.56 | |
COGS | 294.8 | 56.22 | 72.28 | 2.424 | 245.6 | 253.7 | |
Gross Profit | (95.39) | 4.028 | 8.058 | 40.37 | (223.7) | (110.1) | |
Operating Expenses & Income | |||||||
Operating Income | (355.3) | (104.5) | (29.36) | 21.76 | (247.8) | (157) | |
Total Operating Expenses | 259.4 | 97.84 | 37.42 | 18.61 | 24.15 | 47.99 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 35.15 | 82.44 | 26.09 | 20.33 | 21.83 | 32.61 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.99) | (4.539) | (22.12) | (26.74) | (20.46) | (41.51) | |
Interest Income | 11.68 | 27.27 | 0.006 | 26.74 | 20.46 | 34.63 | |
Income Tax Expense | (15.55) | 3.458 | (3.91) | 2.331 | 0.459 | 2.79 | |
Net Income | |||||||
Net Income | (399.3) | (135.9) | (45.72) | (28.38) | 202.9 | 172 | |
Supplemental | |||||||
EBIT | (399.9) | (104.5) | (27.66) | 21.76 | (247.8) | (157) | |
EBITDA | (396.2) | (51.92) | 40 | 22.3 | (246.8) | (155.5) | |