

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 913.8 | 137.1 | 126.7 | 138 | 94.51 | 243.8 | |
COGS | 979.5 | 126.7 | 110.1 | 112.6 | 57.95 | 170.5 | |
Gross Profit | (65.75) | 10.44 | 16.61 | 25.48 | 36.56 | 73.27 | |
Operating Expenses & Income | |||||||
Operating Income | (1,371.8) | (263.8) | (52.85) | (37.16) | 5.661036 | (63.74) | |
Total Operating Expenses | 753 | 80.32 | 69.46 | 62.64 | 30.9 | 93.54 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 648.8 | 69.21 | 55.64 | 59.59 | 23.89 | 59.59 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,453.8) | (167.9) | (137.2) | (208.5) | (50.21) | (122.5) | |
Interest Income | 0.493473 | 0.047 | 0.03 | 0.01 | 0.004 | - | |
Income Tax Expense | 2.866841 | 2.054 | 5.508 | 0.926 | (0.210883) | 0.71453 | |
Net Income | |||||||
Net Income | (2,911.8) | (482.9) | (551.8) | (592.2) | 396.8 | (660.1) | |
Supplemental | |||||||
EBIT | (1,485.4) | (263.8) | (408.8) | (382.4) | (19.62) | (100.3) | |
EBITDA | (1,140.8) | (263.8) | (381.7) | (359.3) | (14.4) | (77.55) | |