
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 148.2 | 155.6 | 487.3 | 348.9 | 248.1 |
COGS | 99 | 124.7 | 384.9 | 243.5 | 157.3 |
Gross Profit | 49.23 | 30.92 | 102.4 | 105.4 | 90.86 |
Operating Expenses & Income | |||||
Operating Income | 20.01 | (11.64) | 45.65 | 70.37 | 68.05 |
Total Operating Expenses | 128.2 | 167.2 | 441.7 | 278.5 | 180.1 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 23.28 | 36.45 | 28.45 | 37.59 | 34.6 |
Earnings from Continuing Operations | |||||
Interest Expense | (15.53) | (21.95) | (10.54) | (17.18) | (18.06) |
Interest Income | 1.537 | 7.125 | 17.96 | 9.271 | 8.536 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 11.6 | 320.3 | 71.97 | 181 | 74.34 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |