

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 201.3 | 323.9 | 223.6 | 215.5 | 3.619919 | |
COGS | 272.1 | 322.2 | 246.7 | 228.4 | 15.19 | |
Gross Profit | (70.81) | 1.606 | (23.12) | (12.87) | (11.57) | |
Operating Expenses & Income | ||||||
Operating Income | (111.7) | (62.53) | (69.08) | (54.73) | (34.14) | |
Total Operating Expenses | 40.92 | 64.14 | 45.96 | 41.85 | 22.57 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 31.69 | 26.51 | 4.338 | 12.34 | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (6.019) | (13.53) | (2.867) | (0.176231) | (0.461351) | |
Interest Income | 1.619 | 2.59 | 8.869 | - | - | |
Income Tax Expense | (76.08) | (138.7) | (19.1) | - | (1.143394) | |
Net Income | ||||||
Net Income | (160.8) | (506.6) | (53.91) | (93.78) | (9.574565) | |
Supplemental | ||||||
EBIT | (191.3) | (640) | (70.15) | (58.19) | (34.14) | |
EBITDA | (109.2) | (593.3) | (56.85) | (54.18) | (32.35) | |