

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 140.7 | 452.7 | 667.8 | 330.5 | 194.6 | 527.7 | |
COGS | 186.8 | 340.8 | 457.2 | 330.3 | 198.3 | 531.5 | |
Gross Profit | (0.648) | 111.9 | 210.6 | 0.227 | (3.700335) | (3.806162) | |
Operating Expenses & Income | |||||||
Operating Income | (91.45) | 85.21 | 156.7 | (21.23) | (19.34) | (37.71) | |
Total Operating Expenses | 16.67 | 17.11 | 53.9 | 21.46 | 15.64 | 33.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.614 | 16.59 | 19 | 18.6 | - | 18.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.426) | (4.343) | (4.406) | (0.828967) | (0.575151) | (1.414737) | |
Interest Income | 1.972 | 2.028 | 16.8 | - | - | - | |
Income Tax Expense | (74.13) | 25.27 | 46.02 | 11.95 | 0.388324 | 14.23 | |
Net Income | |||||||
Net Income | (174.1) | 5.179 | 6.43 | (82.19) | (29.51) | (112.1) | |
Supplemental | |||||||
EBIT | (256.5) | 21.22 | 55.89 | (98.42) | (19.34) | (114.9) | |
EBITDA | (181.4) | 143 | 174.9 | (42.27) | 2.166599 | (38.41) | |