
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 23.36 | 46.71 | 85.15 | 73.13 | 52.37 | - |
COGS | 20.34 | 48.49 | 63.19 | 59.17 | 41.46 | 33.21 |
Gross Profit | 3.025766 | (1.78) | 21.96 | 13.96 | 10.91 | (33.21) |
Operating Expenses & Income | ||||||
Operating Income | (18.19) | (33.1) | (80.39) | (96.58) | (61.09) | (38.07) |
Total Operating Expenses | 41.56 | 79.81 | 165.5 | 169.7 | 113.5 | 38.07 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - | - |
Earnings from Continuing Operations | ||||||
Interest Expense | (2.022537) | (0.847) | (2.697) | (3.538) | (4.211) | (2.044271) |
Interest Income | - | 0.429 | 0.79 | 0.586 | 0.064 | 0.009348 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (19.63) | (31.74) | (86.32) | (97.72) | (113.4) | (69.34) |
Supplemental | ||||||
EBIT | - | (32.71) | (84.43) | (96.15) | (110.4) | (67.89) |
EBITDA | - | (14.3) | (20.46) | (24.31) | (77.21) | (51.42) |