
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7.659 | 52.81 | 83.01 | 223 | 433.2 | 488.6 | |
COGS | 25.3 | 14.13 | 26.51 | 88.94 | 395.7 | 327.7 | |
Gross Profit | (17.65) | 38.68 | 56.5 | 134 | 37.52 | 160.9 | |
Operating Expenses & Income | |||||||
Operating Income | (17.65) | (9.097) | (4.812) | 5.59 | 31.26 | 43.65 | |
Total Operating Expenses | - | 47.78 | 59.71 | 128.5 | 6.258 | 237 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.108) | (1.411) | (3.717) | (4.734) | (9.58) | (10.91) | |
Interest Income | - | 0.003 | 0.049 | 0.859 | 2.021 | 2.7 | |
Income Tax Expense | 0.007 | (0.419) | (2.553) | 1.304 | (1.134) | (1.341) | |
Net Income | |||||||
Net Income | (17.04) | (10.09) | (5.467) | 0.411 | 39.82 | 52.76 | |
Supplemental | |||||||
EBIT | (16.93) | (9.094) | (5.036) | 6.449 | 31.26 | 45.28 | |
EBITDA | (12.33) | (6.222) | (0.376) | 20.52 | 62.86 | 83.25 | |