

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 155.5 | 79.95 | 127.6 | 105.9 | 134.4 | 247.6 | |
COGS | 151.9 | 73.42 | 114.1 | 97.48 | 121.4 | 223 | |
Gross Profit | 3.627 | 6.530404 | 13.47 | 8.440058 | 12.98 | 24.59 | |
Operating Expenses & Income | |||||||
Operating Income | (32.24) | (77.04) | (723.7) | (27.13) | (13.6) | (42.88) | |
Total Operating Expenses | 35.88 | 83.58 | 737.1 | 35.57 | 26.58 | 67.47 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 31.73 | 28.26 | 37.06 | 31.79 | 26.04 | 42.07 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (68.28) | (46.43) | (18.66) | (1.820128) | (1.284) | (3.526696) | |
Interest Income | 68.28 | 46.43 | 2.070501 | 1.820128 | 1.284 | 8.99112 | |
Income Tax Expense | 21.34 | 0.584522 | (0.0282) | (0.61454) | 0.028 | (0.579132) | |
Net Income | |||||||
Net Income | (100.5) | (124.1) | (742.3) | (83.06) | 244.5 | 170.8 | |
Supplemental | |||||||
EBIT | (32.24) | (77.04) | (723.7) | (27.79) | (22.83) | (52.65) | |
EBITDA | (10.27) | (57.23) | (705.2) | (11.59) | (19.69) | (27.92) | |