

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 112.2 | 92.04 | - | - | - | - | |
COGS | 110.8 | 115.7 | 5.964 | 2.151 | 0.193 | 0.196 | |
Gross Profit | 1.476 | (23.64) | (5.964) | (2.151) | (0.193) | (0.196) | |
Operating Expenses & Income | |||||||
Operating Income | (68.17) | (122.2) | (45.38) | (19.2) | (22.84) | (23.22) | |
Total Operating Expenses | 37.69 | 51.53 | 45.38 | 17.05 | 22.65 | 23.02 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 25.09 | 14.77 | 14.67 | 8.995 | 5.532 | 5.57 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.37) | (6.74) | (0.376) | (1.411) | (1.194) | (1.164) | |
Interest Income | 11.7 | 14.6 | 0.701 | 0.353 | 0.205 | 0.37 | |
Income Tax Expense | 7.145 | (1.212) | (0.496) | 0.594 | 0.301 | (0.38) | |
Net Income | |||||||
Net Income | (0.704) | (105.4) | (127.8) | (23.23) | (22.39) | (20.47) | |
Supplemental | |||||||
EBIT | 16.81 | (7.242) | (49.01) | (21.22) | (20.89) | (20.7) | |
EBITDA | 43.34 | 18.6 | (43.42) | (19.07) | (20.7) | (20.51) | |