

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 94.52 | 60.16 | 8.687 | 5.799 | - | - | |
COGS | 92.31 | 56.38 | 5.729 | 39.55 | 4.393835 | 43.94 | |
Gross Profit | (0.978547) | 3.782 | (5.729) | (33.75) | (4.393835) | (38.15) | |
Operating Expenses & Income | |||||||
Operating Income | (23.24) | (42.04) | (57.81) | (55.19) | (61.11) | (116.3) | |
Total Operating Expenses | 25.45 | 18.1 | 52.09 | 21.44 | 56.72 | 78.19 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 30.17 | 22.52 | 19.02 | 21.32 | 42.6 | 21.32 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0783) | (0.068) | (0.059) | (0.031) | - | (3.94061) | |
Interest Income | 0.86982 | 5.449 | 8.687 | 5.524 | 4.6 | - | |
Income Tax Expense | 11.61 | 7.413105 | (33.86) | - | (92.77) | (92.77) | |
Net Income | |||||||
Net Income | (22.45) | 9.375 | (15.32) | (47.05) | 19.37 | (28.84) | |
Supplemental | |||||||
EBIT | (22.37) | (42.04) | (49.13) | (60.14) | (61.11) | (121.3) | |
EBITDA | (10.43) | (35.13) | (42.68) | (54.9) | (56.72) | (108.2) | |