

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 711.9 | 374.8 | 387.5 | 253.6 | 17.9 | 21.11 | |
COGS | 718.5 | 827.6 | 234.1 | 137.1 | 30.51 | 22.93 | |
Gross Profit | 39.92 | 127.5 | 153.3 | 116.6 | (12.61) | (1.823) | |
Operating Expenses & Income | |||||||
Operating Income | (4.944058) | 83.03 | 167.7 | 89.77 | (51.78) | (35.94) | |
Total Operating Expenses | 44.87 | 43.64 | (14.38) | 26.8 | 39.16 | 34.12 | |
R&D Expenses | 4.488685 | 0.0159 | - | - | - | - | |
Selling General & Admin Expenses | 25.82 | 31.17 | 21.88 | 34.38 | 21.2 | 35.96 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (91.8) | (99.77) | (42.14) | (23.77) | (4.372344) | - | |
Interest Income | 21.55 | 26.66 | 18.77 | 9.565 | 6.282 | - | |
Income Tax Expense | 21.3 | 29.36 | 27.6 | 24.14 | (0.131592) | 1.86 | |
Net Income | |||||||
Net Income | (68.33) | 464.2 | 33.33 | 31.24 | 150.1 | 172.3 | |
Supplemental | |||||||
EBIT | 7.209499 | 102.8 | 185.7 | 82.19 | (51.78) | (39.03) | |
EBITDA | 82.94 | 174.5 | 260.2 | 142 | (42.63) | (31.95) | |