
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 0.2205 | 0.225 | 297.6 | 639.1 | 938.7 | |
COGS | 0.327632 | 0.483 | - | 284.1 | 416.6 | 839.3 | |
Gross Profit | (0.327632) | (0.483) | 0.225 | 13.51 | 222.5 | 95.97 | |
Operating Expenses & Income | |||||||
Operating Income | 58.08 | (50.59) | (60.48) | (185.9) | 49.91 | (137.4) | |
Total Operating Expenses | (58.08) | 50.73 | 60.48 | 199.4 | 172.6 | 236.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 15.37 | 33.23 | 37 | 38.65 | 39.76 | 38.65 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0261) | (0.3465) | (21.51) | (35.26) | (35.8) | (83.8) | |
Interest Income | 1.887509 | 17.35 | 17.5 | 11.39 | 15.78 | - | |
Income Tax Expense | 0.713252 | (0.288) | 0.006 | 0.182 | (108.5) | (108.8) | |
Net Income | |||||||
Net Income | 59.23 | (33.32) | (64.92) | (193.3) | 92.55 | (99.35) | |
Supplemental | |||||||
EBIT | (75.89) | (51.22) | (60.71) | (157.8) | 19.9 | (109.3) | |
EBITDA | (75.56) | (50.73) | (59.36) | 10.97 | 155.8 | 101.5 | |