
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,005.7 | 287.2 | 154.1 | 958.5 | 2,210.9 | 2,290.3 | |
COGS | 2,975.5 | 295.6 | 163 | 943.4 | 2,202 | 2,324.1 | |
Gross Profit | 30.21 | (8.414) | (8.897) | 15.02 | 8.874 | (33.78) | |
Operating Expenses & Income | |||||||
Operating Income | (302.8) | (95.29) | (70.88) | (1.243) | (52.55) | (74.09) | |
Total Operating Expenses | 333 | 86.87 | 61.98 | 16.26 | 61.43 | 40.31 | |
R&D Expenses | 0.000004 | 0 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 230.7 | 21.41 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,163.5) | (3.534) | (27.09) | (3.188) | (0.466) | (23.58) | |
Interest Income | 37.29 | 6.402 | 9.574 | 0.853 | 0.873 | 4.69 | |
Income Tax Expense | (12.38) | 4.62 | (70.88) | - | - | - | |
Net Income | |||||||
Net Income | (1,478.6) | (94.2) | (90) | (4.178) | (52.15) | (99.75) | |
Supplemental | |||||||
EBIT | (315.2) | (90.67) | (62.91) | (0.99) | (51.68) | (76.21) | |
EBITDA | (211.1) | (37.43) | (12.29) | 7.22 | 10.39 | 0.258528 | |