
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 27.4 | 42.8 | 33.6 | 2.237 | 0.239 | - | |
COGS | 31.91 | 41.11 | 33.56 | 2.28 | 0.033 | - | |
Gross Profit | (4.513) | 1.689 | (0.136) | (0.043) | 0.206 | - | |
Operating Expenses & Income | |||||||
Operating Income | (10.54) | (7.542) | (9.181) | (4.976) | (1.691) | (0.727) | |
Total Operating Expenses | 7.068 | 10.14 | 9.574 | 4.933 | 1.897 | 0.724 | |
R&D Expenses | 0.000001 | 0 | - | - | - | - | |
Selling General & Admin Expenses | 4.559 | 6.302 | 5.806 | 5.37 | - | 0.317 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.445) | (18.15) | (32.26) | (4.217) | (0.094) | (0.127) | |
Interest Income | 0.002 | 6.58 | - | - | - | - | |
Income Tax Expense | 0.265 | 0.288 | 0.183 | 0.218 | (0.075) | 0.119 | |
Net Income | |||||||
Net Income | (20.8) | (20.69) | (39.02) | 5.603 | (4.796) | (0.936) | |
Supplemental | |||||||
EBIT | (10.54) | (7.542) | (9.181) | 1.938 | (4.777) | - | |
EBITDA | (6.539) | (1.071) | (5.898) | 3.043 | (4.776) | (0.69) | |