

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 279.5 | 505.8 | 114.8 | 146.6 | 165.9 | 218.2 | |
COGS | 169.3 | 405.3 | 41.79 | 41.88 | 122.3 | 109.7 | |
Gross Profit | 117.4 | 100.4 | 73.01 | 104.7 | 43.52 | 108.5 | |
Operating Expenses & Income | |||||||
Operating Income | (170.4) | (299.7) | (11.58) | 0.978574 | 4.60345 | (0.269634) | |
Total Operating Expenses | 287.8 | 400.1 | 84.59 | 103.8 | 38.92 | 108.8 | |
R&D Expenses | 23.7 | 23.09 | - | - | 7.18268 | 3.59134 | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (22.12) | (43.42) | (10.29) | (9.316787) | (7.691281) | (10.92) | |
Interest Income | 0.515385 | 0.0266 | 0.0251 | 0.191809 | 0.144563 | - | |
Income Tax Expense | (7.132848) | (12.85) | 0.391354 | 0.467505 | 0.636481 | 0.738177 | |
Net Income | |||||||
Net Income | (181.5) | (321) | (23.08) | (9.751825) | (11.01) | (10.12) | |
Supplemental | |||||||
EBIT | (166.6) | (274) | (12.4) | 0.0325 | 4.60345 | 3.870899 | |
EBITDA | (82.49) | (197.3) | 5.430965 | 20.7 | 17.3 | 36.31 | |