
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 33.03 | 26.43 | 107.4 | 110 | 31.56 | 86.24 | |
COGS | 35.31 | 30.9 | 110.3 | 90.59 | 47.84 | 113.4 | |
Gross Profit | (2.275) | (4.474) | (2.887) | 19.43 | (16.28) | (27.2) | |
Operating Expenses & Income | |||||||
Operating Income | (18.64) | (36.42) | (44.52) | (8.609) | (56.69) | (101) | |
Total Operating Expenses | 16.37 | 31.95 | 41.64 | 28.04 | 40.41 | 73.77 | |
R&D Expenses | 2.012 | 1.701 | 2.832 | 8.971 | 8.488 | 18.76 | |
Selling General & Admin Expenses | 78.46 | 28.76 | 25.75 | 29.7 | 30.83 | 14.53 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.57) | (0.448766) | (3.028) | (16.33) | (42.62) | (143.6) | |
Interest Income | 0.047 | 0.259 | 0.187 | 0.024 | 0.395 | - | |
Income Tax Expense | 0.413 | 2.572 | (3.141) | 0.491 | (0.257) | (0.74678) | |
Net Income | |||||||
Net Income | (87.64) | (18.91) | (55.08) | (97.96) | (55.19) | (163.2) | |
Supplemental | |||||||
EBIT | (21.19) | (36.43) | (55.19) | (81.14) | (12.83) | (100.9) | |
EBITDA | (17.71) | (32.1) | (50.34) | (74.44) | (2.24) | (78.48) | |