

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 332.6 | 132.4 | 47.54 | 15.9 | 27.66 | 43.57 | |
COGS | 352.7 | 155 | 52.92 | 19.34 | 22.7 | 42.04 | |
Gross Profit | (20.1) | (22.57) | (5.375) | (3.431) | 4.962 | 1.531 | |
Operating Expenses & Income | |||||||
Operating Income | (29.87) | (30) | (10.36) | (4.608) | (1.665) | (7.527) | |
Total Operating Expenses | 9.898 | 3.329 | 4.986 | 1.177 | 6.627 | 9.058 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 9.898 | 6.88 | 4.81 | 3.739 | 2.96 | 7.963 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.088) | (0.284) | (0.507) | (0.781) | (1.161) | (1.942) | |
Interest Income | 0.102 | 0.105 | 0.507 | 0.781 | - | 1.335 | |
Income Tax Expense | 0.156 | (0.228) | - | - | - | - | |
Net Income | |||||||
Net Income | (24.03) | (22.54) | (12.91) | (1.601) | (2.251) | (3.852) | |
Supplemental | |||||||
EBIT | (23.79) | (22.28) | (7.025) | (0.82) | (1.665) | - | |
EBITDA | (21.3) | (21.11) | (6.49) | (0.564) | (1.489) | (2.450001) | |