
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6.937 | 6.279 | 10.22 | 13.2 | 28.57 | 44.75 | |
COGS | 6.931 | 6.488 | 7.94 | 10.84 | 24.57 | 37.77 | |
Gross Profit | 0.006 | (0.209) | 2.276 | 2.358 | 3.997 | 6.98 | |
Operating Expenses & Income | |||||||
Operating Income | (12.27) | (11.31) | (13.94) | (8.177) | (10.82) | (8.611) | |
Total Operating Expenses | 12.28 | 11.1 | 16.22 | 10.54 | 14.82 | 15.59 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.227 | 2.626 | 4.058 | 3.315 | 6.604 | 16.45 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.497) | (14.26) | (11.76) | (15.73) | (37.94) | (49.9) | |
Interest Income | 0.515 | 1.084 | 3.872 | 3.897 | 10.06 | 11.84 | |
Income Tax Expense | (0.62) | (1.075) | (0.898) | (6.71) | (4.638) | (4.717) | |
Net Income | |||||||
Net Income | (16.74) | (20.09) | (19.5) | (11.13) | (32.27) | (42.88) | |
Supplemental | |||||||
EBIT | (13.3) | (9.433) | (10.15) | (4.402) | (10.82) | (5.318) | |
EBITDA | (7.627) | (3.156) | (3.677) | 4.076 | 5.685 | 21.88 | |