
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 47.91 | (105) | (98.91) | (7.945) | (39.13) | (88.76) | |
COGS | 48.52 | 45.53 | 65.13 | 16.85 | 32.9 | 35.59 | |
Gross Profit | (0.612) | (150.5) | (164) | (24.8) | (72.02) | (102.9) | |
Operating Expenses & Income | |||||||
Operating Income | (71.12) | (253.2) | (2,648.5) | (24.18) | (166.5) | (97.27) | |
Total Operating Expenses | 50.45 | 102.7 | 2,484.5 | 16.24 | 127.4 | 58.75 | |
R&D Expenses | - | 0.000479 | 0.000456 | - | - | - | |
Selling General & Admin Expenses | 20.49 | 47.48 | 36.32 | 23.23 | 21.05 | 16.14 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (27.46) | (15.47) | (17.56) | (14.91) | (18.8) | (18.45) | |
Interest Income | 7.398 | 0.46 | - | - | - | - | |
Income Tax Expense | 17.34 | (1.072) | 0.788 | 0.08 | 0.214 | (14.59) | |
Net Income | |||||||
Net Income | (95.02) | (131) | (2,095.6) | 51.16 | (87.43) | (23.13) | |
Supplemental | |||||||
EBIT | (42.11) | (237.7) | (2,639.8) | (37.1) | - | - | |
EBITDA | (41.67) | (234.1) | (2,636.1) | (35.4) | (166.5) | (88.58) | |