

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 0.214841 | 0.278475 | 0.196896 | 0.152012 | 2,006 | 2,208.3 | |
COGS | 0.150573 | 0.185274 | 0.16099 | 0.131342 | 1,750.8 | 1,900.3 | |
Gross Profit | 0.0643 | 0.0932 | 0.0359 | 0.0207 | 255.2 | 308 | |
Operating Expenses & Income | |||||||
Operating Income | 0.0441 | 0.0671 | 0.0203 | 0.01 | 100.6 | 149 | |
Total Operating Expenses | 0.0202 | 0.0261 | 0.0156 | 0.0107 | 154.6 | 159 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.003021 | 0.00513 | 0.0126 | 0.003736 | 47.99 | 69.17 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.006866) | (0.005629) | (0.005102) | (0.00473) | (68.37) | (67.27) | |
Interest Income | 0.007081 | 0.006789 | 0.001168 | 0.004692 | 36.15 | 19.92 | |
Income Tax Expense | 0.0206 | 0.0321 | 0.006176 | 0.003298 | 51.01 | 63.41 | |
Net Income | |||||||
Net Income | 0.00404 | 0.0291 | 0.007785 | 0.000627 | 5.953229 | 13.95 | |
Supplemental | |||||||
EBIT | 0.042 | 0.0705 | 0.0206 | 0.01 | 100.6 | 150.1 | |
EBITDA | 0.0519 | 0.0798 | 0.0235 | 0.0106 | 148 | 193.4 | |