
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7.661 | 64.05 | 31.63 | 4.56 | 35.45 | 63.56 | |
COGS | 7.782 | 56.81 | 32.51 | 5.078 | 60.67 | 22.48 | |
Gross Profit | (0.121) | 7.236 | (0.887) | (0.518) | (25.22) | 41.08 | |
Operating Expenses & Income | |||||||
Operating Income | (157.4) | (234.3) | (209.4) | (73.31) | (53.57) | (19.27) | |
Total Operating Expenses | 157.2 | 241.5 | 208.6 | 72.79 | 28.36 | 67.17 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 21.53 | 30.23 | 39.85 | 27.01 | 28.38 | 33.82 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.749) | (5.761) | (13.38) | (17.47) | (6.666562) | (15.71) | |
Interest Income | - | 1.776 | 4.834 | 3.735 | 8.832 | - | |
Income Tax Expense | (12.97) | 1.706 | (22.52) | 0.648 | (0.0659) | (0.575) | |
Net Income | |||||||
Net Income | (133.3) | (192.5) | (181.9) | (86.34) | (168.9) | 95.05 | |
Supplemental | |||||||
EBIT | (145.5) | (185) | (191) | (68.22) | (152.7) | (39.72) | |
EBITDA | (143) | (173.4) | (179.5) | (57.21) | (142.9) | (31.26) | |