
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | 26.39 | 180.9 | 116.9 | 367.8 | |
COGS | 0.236881 | 0.239566 | 12.57 | 94.12 | 70.49 | 216.8 | |
Gross Profit | (0.236881) | (0.239566) | 13.82 | 86.74 | 46.44 | 151 | |
Operating Expenses & Income | |||||||
Operating Income | (4.983) | (8.811933) | 2.362 | 74.47 | 29.46 | 114.1 | |
Total Operating Expenses | 2.249 | 5.484 | 11.46 | 10.44 | 16.98 | 36.88 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2.249 | 8.975 | 11.46 | 10.44 | 15.29 | 10.13 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0442) | (0.19342) | (3.592516) | (6.264251) | (5.570185) | (16.55) | |
Interest Income | 0.036 | 0.086 | 0.24 | 0.106 | 0.033 | - | |
Income Tax Expense | (0.0354) | (0.0844) | 1.799 | 13.22 | 17.32 | 45.46 | |
Net Income | |||||||
Net Income | (4.992) | (8.920916) | (2.705) | 52.35 | (3.257878) | 31.73 | |
Supplemental | |||||||
EBIT | (4.862456) | (8.975) | 2.362 | 67.99 | 29.46 | 108.7 | |
EBITDA | (4.621456) | (8.731) | 5.242 | 80.37 | 52.19 | 148.4 | |