
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,027.1 | 652.3 | - | 40.01 | 0.365267 | 646.1 | |
COGS | 1,023.2 | 711 | - | 38.18 | 0.357266 | 630.5 | |
Gross Profit | 3.903438 | (58.67) | - | 1.832618 | 0.008001 | 15.66 | |
Operating Expenses & Income | |||||||
Operating Income | (168.4) | (29.36) | (23.54) | (13.47) | (0.0344) | (371.8) | |
Total Operating Expenses | 172.3 | 4.479762 | 3.334918 | 3.753903 | 0.728344 | 387.4 | |
R&D Expenses | 0.192 | 0.022 | 0.046 | 0.024 | - | - | |
Selling General & Admin Expenses | 27.53 | 29.32 | 23.47 | 16.09 | 0.0325 | 17.86 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (126.2) | (6.416338) | (0.221742) | (3.622356) | (3.816261) | (46.69) | |
Interest Income | 0.038 | - | - | - | - | - | |
Income Tax Expense | 0.0307 | (4.47952) | 3.64381 | 0.548 | 0.000046 | 0.078 | |
Net Income | |||||||
Net Income | (564.2) | 820 | (71.31) | (226.8) | (0.748414) | (1,107) | |
Supplemental | |||||||
EBIT | (438) | (29.36) | (25.73) | (81.39) | (99.94) | - | |
EBITDA | (359.7) | (69.14) | (3.334918) | (81.12) | (99.54) | (737.2) | |