

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 71.72 | 80.09 | 77.44 | 55.29 | 51.48 | |
COGS | 67.77 | 64.82 | 91.7 | 71.23 | 56.73 | |
Gross Profit | 3.95 | 15.27 | (14.26) | (15.94) | (5.246) | |
Operating Expenses & Income | ||||||
Operating Income | (10.39) | 2.505 | (16.39) | (15.53) | (3.731) | |
Total Operating Expenses | 82.11 | 77.58 | 93.83 | 70.82 | 55.21 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 3.364 | 12.77 | 5.607 | 4.184 | 3.663 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (5.739) | (7.537) | (9.107) | (9.586) | (5.294) | |
Interest Income | 0.348 | 0.04 | 0.045 | 0.029 | - | |
Income Tax Expense | (0.843) | 0.913 | - | - | - | |
Net Income | ||||||
Net Income | (15.43) | (5.421) | (18.41) | (32.37) | (10.65) | |
Supplemental | ||||||
EBIT | (7.412) | 4.409 | - | - | - | |
EBITDA | 3.764 | 17.84 | - | - | - | |