
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 316.5 | 663.1 | 1,195.4 | 597.2 | 701.6 |
COGS | 41.71 | 609.2 | 1,058.5 | 523 | 573.3 |
Gross Profit | 274.8 | 53.91 | 136.9 | 74.26 | 128.3 |
Operating Expenses & Income | |||||
Operating Income | 109 | (136.8) | (33.65) | (18.85) | 3.473361 |
Total Operating Expenses | 165.7 | 190.7 | 170.6 | 93.11 | 124.8 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 7.372 | 13 | 17.8 | 10.65 | 14.96 |
Earnings from Continuing Operations | |||||
Interest Expense | (19.54) | (28.17) | (27.27) | (9.025) | (11.75) |
Interest Income | - | 2.365 | 1.479 | 3.136 | 5.657 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 90.44 | (147.7) | (98.25) | (37.35) | 6.795119 |
Supplemental | |||||
EBIT | 110 | (119.5) | (70.98) | (28.33) | 18.4 |
EBITDA | 149.6 | (79.9) | (33.6) | 0.083 | 61.47 |