
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 332.2 | 287.2 | 154.1 | 958.5 | 2,210.9 | 2,500.8 | |
COGS | 328.9 | 295.6 | 163 | 943.4 | 2,202 | 2,514.3 | |
Gross Profit | 3.339 | (8.414) | (8.897) | 15.02 | 8.874 | (13.51) | |
Operating Expenses & Income | |||||||
Operating Income | (33.47) | (95.29) | (70.88) | (1.243) | (52.55) | (63.44) | |
Total Operating Expenses | 36.81 | 86.87 | 61.98 | 16.26 | 61.43 | 49.93 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 25.5 | 21.41 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (128.6) | (3.534) | (27.09) | (3.188) | (0.466) | (23.31) | |
Interest Income | 4.122 | 6.402 | 9.574 | 0.232 | 0.873 | 4.128 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (163.4) | (94.2) | (90) | (4.178) | (52.15) | (83.93) | |
Supplemental | |||||||
EBIT | (34.84) | (90.67) | (62.91) | (0.99) | (51.68) | (60.62) | |
EBITDA | (23.34) | (37.43) | (12.29) | 7.22 | (5.228) | (6.697) | |