
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,155.7 | 1,360.6 | 718.7 | 634.4 | 1,441.5 | 1,441.5 | |
COGS | 918.8 | 1,132.3 | 698.3 | 562.6 | 881.5 | 881.5 | |
Gross Profit | 236.9 | 228.3 | 20.44 | 71.83 | 559.9 | 559.9 | |
Operating Expenses & Income | |||||||
Operating Income | (260) | (117.2) | (311.6) | (292.1) | (146.1) | (146.1) | |
Total Operating Expenses | 496.8 | 345.5 | 332 | 363.9 | 706 | 706 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 54 | 60 | 53.43 | 93.12 | 706.2 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.027) | (0.027) | (6.752) | - | (230.6) | (230.6) | |
Interest Income | 17.02 | 16.73 | 0.001 | 0.002 | 0.335 | - | |
Income Tax Expense | 6.042 | 8.909 | 5.68 | 5.055 | 4.43 | 4.43 | |
Net Income | |||||||
Net Income | (329.4) | (105.5) | 389.5 | (96.73) | (2,529.7) | (2,529.7) | |
Supplemental | |||||||
EBIT | (260) | (117.2) | (311.6) | (292.1) | (146.1) | - | |
EBITDA | (248.1) | (115.7) | (310.4) | (290.7) | (145.9) | (145.9) | |