

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 67.78 | 21.66 | 236.9 | 263.5 | 279.4 | 234.6 | |
COGS | 50.22 | 40.21 | 253 | 267.1 | 241.2 | 274.2 | |
Gross Profit | 17.56 | (18.55) | (16.05) | (3.194) | 38.19 | (39.59) | |
Operating Expenses & Income | |||||||
Operating Income | (50.01) | (63.96) | (23.59) | (10.21) | (45.86) | (71.93) | |
Total Operating Expenses | 67.57 | 45.41 | 7.534 | 7.011 | 325.3 | 189.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 10.15 | 7.62 | 7.534 | 7.011 | 7.88 | 7.175 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.64) | (27.86) | (45.99) | (56.3) | (56.3) | (43.94) | |
Interest Income | 19.73 | 28.53 | 44.54 | 53.01 | 54.65 | 12.12 | |
Income Tax Expense | (3.067) | 0.388 | 2.762 | 2.4 | - | 1.027 | |
Net Income | |||||||
Net Income | (68.6) | (92.89) | (70.9) | (65.66) | (102.7) | (114.6) | |
Supplemental | |||||||
EBIT | (52.02) | (64.65) | (22.14) | (6.957) | - | - | |
EBITDA | (9.366) | (24.44) | 20.75 | 42.97 | - | - | |