

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 308.2 | 361.5 | 252.9 | 1,032 | 337.8 | 141.9 | |
COGS | 297 | 347.7 | 229.8 | 924.8 | 311.3 | 134.2 | |
Gross Profit | 11.22 | 13.8 | 23.1 | 107.3 | 26.55 | 7.706321 | |
Operating Expenses & Income | |||||||
Operating Income | 11.11 | 4.059 | 7.746 | 60.92 | 10.89 | 18.8 | |
Total Operating Expenses | 10.85 | 21.39 | 15.36 | 46.36 | 15.66 | 6.629468 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.389 | 1.641 | 1.925 | 6.7886 | 8.313 | 52.91 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.819) | (8.228022) | (8.888) | (44.41) | (18.38) | (69.05) | |
Interest Income | 1.318 | 25.93 | 4.889634 | 13.74 | 3.59 | 8.567 | |
Income Tax Expense | (0.596) | 7.482 | 1.542 | 5.47092 | (1.158033) | (2.16524) | |
Net Income | |||||||
Net Income | 2.326 | 11.46 | 4.891 | 22.19 | (4.069119) | (7.222498) | |
Supplemental | |||||||
EBIT | 7.466 | 27.76 | 15.35 | 72.3 | 10.89 | 20.85 | |
EBITDA | 22.71 | 47.81 | 37.01 | 155.2 | 38.92 | 63.81 | |