

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 28.97 | 106.6 | 48.93 | 19.51 | 34.53 | 53.33 | |
COGS | 62.81 | 91.57 | 50.19 | 53.96 | 98.49 | 182.6 | |
Gross Profit | (33.83) | 12.8 | (26.01) | (34.45) | (63.96) | (129.3) | |
Operating Expenses & Income | |||||||
Operating Income | (50.5) | (37.6) | (70.83) | (65.15) | (89.43) | (172.3) | |
Total Operating Expenses | 16.66 | 44.16 | 29.99 | 30.7 | 25.47 | 42.96 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.762831 | 5.666711 | 6.469043 | 6.190018 | 11.34 | 11.67 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.59902) | (3.499665) | (9.396519) | (14.72) | (38.94) | (72.76) | |
Interest Income | 0.13 | 2.113 | 1.747 | 2.983 | 2.233 | - | |
Income Tax Expense | 2.614142 | (2.528604) | 3.248177 | 0.67093 | 1.005499 | 1.734294 | |
Net Income | |||||||
Net Income | (52.06) | (24.53) | (86.05) | (77.55) | (101.2) | (253.7) | |
Supplemental | |||||||
EBIT | (48.93) | (38.4) | (70.83) | (62.15) | (89.43) | (168.5) | |
EBITDA | (38.65) | (27.77) | (58.52) | (44.51) | (68.06) | (129.1) | |