

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 29.4 | 42.78 | 107 | 306.4 | 137.6 | 116.8 | |
COGS | 24.13 | 23.6 | 55.53 | 201.4 | 69.78 | 73.71 | |
Gross Profit | 5.265132 | 19.19 | 51.49 | 104.9 | 67.82 | 43.07 | |
Operating Expenses & Income | |||||||
Operating Income | (5.86121) | 0.876819 | (2.429411) | 42.76 | (2.021272) | (47.32) | |
Total Operating Expenses | 35.26 | 41.91 | 109.5 | 263.6 | 139.6 | 164.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.600897 | 5.04351 | 14.06 | 28.32 | 19.56 | 18.92 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.653299) | (0.358851) | (0.81319) | (5.201174) | (29.61) | (75.14) | |
Interest Income | 3.674425 | 3.393377 | 4.176108 | 2.928449 | 26.63 | 21.1 | |
Income Tax Expense | 6.672408 | (0.22781) | - | - | - | - | |
Net Income | |||||||
Net Income | 24.66 | 39.14 | 78.18 | (25.36) | (89.27) | (246.9) | |
Supplemental | |||||||
EBIT | (5.86121) | 0.876819 | - | - | - | - | |
EBITDA | 33.89 | 42.82 | - | - | - | - | |