

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6.661 | 8.082 | 34.36 | 39.15 | 40.13 | 79.28 | |
COGS | 5.208 | 5.747 | 19.2 | 21.58 | 32.68 | 58.54 | |
Gross Profit | 1.453 | 2.335 | 15.16 | 17.57 | 7.455 | 20.74 | |
Operating Expenses & Income | |||||||
Operating Income | 0.415 | 0.173 | 1.707 | 2.582 | 0.827 | 3.409 | |
Total Operating Expenses | 1.038 | 2.168 | 13.46 | 14.99 | 6.628 | 17.33 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.242 | 0.727 | 4.656 | 1.338 | 4.984 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.012) | (0.005) | (1.478) | (2.093) | (1.874) | (3.967) | |
Interest Income | - | - | - | 0.012 | - | - | |
Income Tax Expense | 0.071 | 0.025 | 0.138 | 0.274 | 0.126 | 0.4 | |
Net Income | |||||||
Net Income | 0.332 | 0.137 | (0.124) | 0.642 | (0.678) | (0.036) | |
Supplemental | |||||||
EBIT | 0.415 | 0.167 | 2.165 | 3.009 | 0.827 | 3.837 | |
EBITDA | 0.548 | 0.32 | 4.612 | 6.202 | 4.294 | 9.786 | |