
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 352.8 | 97.39 | 111.8 | 329.5 | 97.06 | 204.7 | |
COGS | 341.2 | 95 | 105.9 | 315.5 | 86.55 | 194.2 | |
Gross Profit | 11.62 | 2.381 | 5.905 | 14.04 | 10.52 | 10.52 | |
Operating Expenses & Income | |||||||
Operating Income | (17.48) | (15.68) | (1.119) | (9.371) | (21.15) | (21.15) | |
Total Operating Expenses | 29.1 | 18.06 | 7.024 | 23.41 | 118.2 | 180.2 | |
R&D Expenses | 6.793 | 7.351 | - | - | - | - | |
Selling General & Admin Expenses | 29.42 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.379) | (6.013) | (0.737) | (0.722) | (0.665) | (0.666) | |
Interest Income | - | - | 5.79 | - | - | - | |
Income Tax Expense | 0.379 | 0.015 | - | - | - | - | |
Net Income | |||||||
Net Income | (17.86) | (21.71) | (1.856) | (10.09) | (21.81) | (21.81) | |
Supplemental | |||||||
EBIT | (17.48) | (15.68) | (1.119) | (9.371) | - | - | |
EBITDA | (10.41) | (8.332) | (0.165) | (5.567) | - | - | |