
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 71.19 | 141.1 | 210.1 | 512.8 | 358 | 339.1 | |
COGS | 96.81 | 141.3 | 108.6 | 226.5 | 384.9 | 321.3 | |
Gross Profit | (25.62) | (0.22) | 101.5 | 286.3 | (26.9) | 17.79 | |
Operating Expenses & Income | |||||||
Operating Income | (37.73) | 70.89 | 140 | 138.9 | (75.16) | (63.41) | |
Total Operating Expenses | 12.11 | 39.89 | (38.48) | 373.9 | 433.2 | 402.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.867877 | 9.989 | 20.37 | 15.04 | 17.01 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.51) | (69.65) | (155.6) | (128.7) | (121.2) | (121.2) | |
Interest Income | 25.29 | 106.9 | 0.494 | 228.9 | 1.527 | 10.94 | |
Income Tax Expense | 0.141655 | (76.77) | - | - | - | - | |
Net Income | |||||||
Net Income | (63.16) | (57.89) | (8.477) | (91.57) | (195.4) | (194.7) | |
Supplemental | |||||||
EBIT | (45.5) | 34.82 | 79.01 | - | - | - | |
EBITDA | (27.3) | 59.29 | 112.2 | - | - | - | |