
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 39.51 | 103.5 | 377.6 | 787 | 430.3 | 381.9 | |
COGS | 31.54 | 94.48 | 369.6 | 736.9 | 449.1 | 409.1 | |
Gross Profit | 7.97163 | 9.050742 | 7.936585 | 50.07 | (18.83) | (27.27) | |
Operating Expenses & Income | |||||||
Operating Income | 3.967394 | 1.279652 | 0.667224 | 13.63 | (79) | (114.3) | |
Total Operating Expenses | 35.54 | 102.3 | 376.9 | 773.4 | 509.3 | 496.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.702932 | 4.791335 | 12.48 | 15.25 | 23.33 | 63.52 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.084922) | (3.372321) | (27.28) | (50.93) | (148.8) | (139.4) | |
Interest Income | 1.183766 | 1.885791 | 14.25 | 2.470595 | 5.843405 | 6.026703 | |
Income Tax Expense | 0.744459 | (0.411907) | - | - | - | - | |
Net Income | |||||||
Net Income | 2.542079 | 6.490498 | 63.69 | 106.2 | 325.6 | (816.1) | |
Supplemental | |||||||
EBIT | 3.921354 | 1.179872 | - | - | - | - | |
EBITDA | 8.079047 | 14.04 | - | - | - | - | |