

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 178.6 | 157.6 | 238 | 145.6 | 123.9 | 271.1 | |
COGS | 159.7 | 138 | 64.42 | 42.18 | 113.5 | 215.1 | |
Gross Profit | 18.97 | 19.61 | 173.6 | 103.4 | 10.41 | 55.9 | |
Operating Expenses & Income | |||||||
Operating Income | 17.24 | 17.66 | 32.71 | 7.115 | 8.247436 | 25.26 | |
Total Operating Expenses | 1.733841 | 1.955 | 140.8 | 96.32 | 2.157722 | 31.03 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | 98.55 | 63.49 | 54.09 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.83) | (21.42) | (33.24) | (21.12) | (13.47) | (30.92) | |
Interest Income | - | 0.347 | 0.759816 | 0.308 | 12.93 | - | |
Income Tax Expense | (0.008698) | (10.95) | (0.0179) | - | 5.415035 | 5.248594 | |
Net Income | |||||||
Net Income | (16.41) | (152.1) | (1.049981) | (15.01) | 29.53 | 26.68 | |
Supplemental | |||||||
EBIT | 9.13166 | (143.2) | 32.18 | 6.548 | 8.247436 | 25.58 | |
EBITDA | 19.76 | (136) | 43.29 | 16.16 | 15.68 | 41.67 | |