

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 146 | 34.95 | 24.77 | 12.41 | - | - | |
COGS | 64.65 | 12.89 | 2.806 | 1.732207 | 0.412446 | 1.073772 | |
Gross Profit | 77.41 | 22.05 | 21.96 | 12.41 | (0.412446) | 5.742228 | |
Operating Expenses & Income | |||||||
Operating Income | 33.9 | (8.278367) | (747.1) | 8.155 | (5.416932) | (3.393247) | |
Total Operating Expenses | 47.43 | 34.28 | 769.1 | 4.26 | 5.004486 | 8.689475 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | 9.786 | 2.363 | 4.26 | 2.51 | 3.775 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.102) | (32.8) | (51.56) | (32.21) | (9.535271) | (32.17) | |
Interest Income | - | 1.312 | 0.069 | - | 0.387 | - | |
Income Tax Expense | 23.61 | 3.915 | 4.317 | - | (0.0194) | 0.004821 | |
Net Income | |||||||
Net Income | 8.445 | (50.51) | (801.5) | 346.1 | (461.8) | (88.81) | |
Supplemental | |||||||
EBIT | 34.65 | (11.41) | (746.1) | 7.162 | (5.416932) | (2.379747) | |
EBITDA | 66.58 | 2.012903 | (744.6) | 7.918 | (5.004486) | (1.197048) | |