

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 88.23 | 119.9 | 124.6 | 143.6 | 109.2 | 254.9 | |
COGS | 91.73 | 95.43 | 105.4 | 117.1 | 135.3 | 255 | |
Gross Profit | (3.493) | 24.42 | 19.19 | 26.54 | (26.07) | (0.0896) | |
Operating Expenses & Income | |||||||
Operating Income | 6.229 | 40.14 | 14.54 | 42.17 | (26.07) | 15.55 | |
Total Operating Expenses | (9.722) | (15.72) | 4.643 | (15.64) | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.969) | (0.916) | (0.879) | (1.568) | (1.543709) | (3.214675) | |
Interest Income | 0.876 | 2.041 | 4.726 | - | - | - | |
Income Tax Expense | 0.287 | 7.365 | 4.441 | 11.75 | (1.753276) | 9.94301 | |
Net Income | |||||||
Net Income | 5.849 | 33.33 | 13.38 | 33.93 | (4.703936) | 29.07 | |
Supplemental | |||||||
EBIT | 6.536 | 12.33 | 18.7 | 12.69 | (26.07) | (13.93) | |
EBITDA | 22.32 | 27.3 | 32.75 | 29.25 | (7.58671) | 21.46 | |