
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,528.6 | 3,527.6 | 2,830.7 | 2,444.9 | 1,920.4 |
COGS | 866.6 | 1,515.6 | 1,731.6 | 1,715 | 1,524.6 |
Gross Profit | 662 | 2,012 | 1,099.1 | 729.9 | 395.8 |
Operating Expenses & Income | |||||
Operating Income | 197.6 | 1,032.3 | 465 | 151.2 | (202.1) |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 22.23 | 42.5 | 84.18 | 36.94 | 39.25 |
Earnings from Continuing Operations | |||||
Interest Expense | (49.35) | (67.63) | (56.75) | (58.86) | (100.8) |
Interest Income | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 137.3 | 771.7 | 156.1 | (108.9) | (432.1) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |