
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 19.75 | 50.06 | 38.13 | 141.7 | 111.3 | 118.6 | |
COGS | 18.81 | 44.72 | 26.14 | 122.5 | 105.8 | 109.8 | |
Gross Profit | 0.943 | 5.345 | 11.98 | 19.21 | 5.532999 | 8.801 | |
Operating Expenses & Income | |||||||
Operating Income | 0.435 | 10.89 | 6.817 | 19.74 | 3.177 | 1.951 | |
Total Operating Expenses | 0.508 | (2.277) | 5.165 | (0.526) | 2.356 | 6.85 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.319) | (1.418) | (2.848) | (6.891) | (1.443) | (1.164) | |
Interest Income | - | 1.556 | 1.512 | 0.892 | 2.741 | 1.158 | |
Income Tax Expense | (3.815) | 3.022 | 2.052 | 2.306 | 0.024 | 0.024 | |
Net Income | |||||||
Net Income | 1.937 | 5.661 | 4.794 | 9.526 | 9.873 | 8.715 | |
Supplemental | |||||||
EBIT | 8.449 | 10.1 | 9.694 | 18.52 | 3.177 | 1.688 | |
EBITDA | 9 | 10.83 | 12.57 | 23.51 | 8.438 | 6.883 | |