
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 627 | 1,372.1 | 210.1 | 512.8 | 358 | 339.1 | |
COGS | 852.7 | 1,374.2 | 149.8 | 322.7 | 384.9 | 345.1 | |
Gross Profit | (225.6) | (2.14005) | 60.31 | 190.1 | (26.9) | (5.982) | |
Operating Expenses & Income | |||||||
Operating Income | (332.3) | (390.2) | 23.13 | 133.7 | (75.16) | (63.41) | |
Total Operating Expenses | 959.4 | 1,762.3 | 187 | 379.1 | 433.2 | 402.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 16.45 | 97.17 | 20.37 | 27.23 | 17.01 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (154.3) | (677.5) | (87.54) | (128.7) | (121.2) | (121.2) | |
Interest Income | - | 1.147845 | 0.494 | 0.125 | 1.527 | 1.527 | |
Income Tax Expense | 1.250764 | - | - | - | - | - | |
Net Income | |||||||
Net Income | (556.3) | (563.1) | (8.477) | (96.66) | (195.4) | (194.7) | |
Supplemental | |||||||
EBIT | (332.3) | (390.2) | 79 | 31.5 | (73.58) | (73.58) | |
EBITDA | (240.4) | 114.4 | 112.2 | 112.5 | 21.33 | 21.33 | |