
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 275.2 | 2.035 | 4.041 | 0.959 | 29.48 | |
COGS | 252.1 | 1.534 | 1.937 | 0.849 | 16.8 | |
Gross Profit | 23.07 | 0.501 | 2.104 | 0.11 | 12.68 | |
Operating Expenses & Income | ||||||
Operating Income | (4.401) | (27.27) | (15.41) | (14.19) | (3.091) | |
Total Operating Expenses | 299.3 | 28.79 | 19.45 | 15.15 | 32.57 | |
R&D Expenses | - | - | 7.078 | - | - | |
Selling General & Admin Expenses | 50.69 | 27.28 | 17.59 | 14.67 | 15.9 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (13.07) | (1.819) | (3.872) | (3.964) | (2.464) | |
Interest Income | 6.716 | 0.224 | 5.442 | 5.494 | 2.851 | |
Income Tax Expense | 0.202 | 0.483 | - | - | - | |
Net Income | ||||||
Net Income | 131.5 | 13.32 | 19.83 | (0.32) | 13.58 | |
Supplemental | ||||||
EBIT | 6.829 | (21.6) | - | - | - | |
EBITDA | 11.65 | (20.41) | - | - | - | |