

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 39.3 | 20.75 | 20.59 | 10.25 | 5.329 | 3.137 | |
COGS | 157.3 | 27.92 | 16.67 | 16.65 | 1.226 | (0.582) | |
Gross Profit | (118) | (7.165) | 3.913 | (6.404) | 4.102999 | 3.719 | |
Operating Expenses & Income | |||||||
Operating Income | (124.6) | 65.31 | (74.58) | (51.59) | (74.81) | (80.81) | |
Total Operating Expenses | 127.6 | 72.94 | 3.913 | 45.19 | 78.92 | 84.65 | |
R&D Expenses | 0.005 | 0.009 | - | - | - | - | |
Selling General & Admin Expenses | 58.43 | 51.5 | 52.66 | 56.63 | 61.08 | 66.57 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (35.07) | (44.15) | (70.75) | (87.18) | (96.26) | (97.12) | |
Interest Income | 0.063 | 0.321 | 3.69 | 11.67 | 5.629 | 4.319 | |
Income Tax Expense | 8.908 | (0.645) | 0.173 | 18 | 49.84 | 49.84 | |
Net Income | |||||||
Net Income | (168.6) | 21.82 | 39.98 | 25.79 | (69.94) | (73.19) | |
Supplemental | |||||||
EBIT | (124.6) | 65.31 | 110.9 | 129.3 | 76.16 | 66.16 | |
EBITDA | (111.3) | 68.33 | 115.1 | 133.6 | 82.9 | 74.31 | |