

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 67.62 | 144.1 | 423.5 | 330.3 | 230.6 | 218.1 | |
COGS | 50.23 | 115.9 | 382 | 324.4 | 228.8 | 216.1 | |
Gross Profit | 17.39 | 28.15 | 41.43 | 5.93137 | 1.801141 | 2.023482 | |
Operating Expenses & Income | |||||||
Operating Income | 11.76 | 16.58 | 0.193501 | (75.67) | (116.3) | (113.7) | |
Total Operating Expenses | 55.85 | 127.5 | 423.3 | 406 | 347 | 331.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.120993 | 3.605662 | 18.42 | 7.830524 | 12.03 | 47.69 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.915674) | (7.906478) | (33.4) | (82.08) | (89.84) | (86.57) | |
Interest Income | 0.176904 | 2.971721 | 8.094474 | - | 0.028 | 0.028 | |
Income Tax Expense | 1.746737 | 1.75171 | - | - | - | - | |
Net Income | |||||||
Net Income | 4.758427 | 9.412571 | 37.98 | (141.8) | (195.6) | (186.7) | |
Supplemental | |||||||
EBIT | 11.53 | 15.53 | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |