
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 4,228.3 | 4,240.8 | 4,310.5 | 4,830 | 6,129.7 |
COGS | 4,043.4 | 3,907.6 | 3,989.1 | 4,531.6 | 5,696.2 |
Gross Profit | 184.9 | 333.2 | 321.5 | 298.4 | 433.5 |
Operating Expenses & Income | |||||
Operating Income | 45.9 | 169.1 | 153.4 | 128.5 | 255.7 |
Total Operating Expenses | 4,182.4 | 4,071.6 | 4,157.2 | 4,701.5 | 5,874 |
R&D Expenses | 39.15 | 52.37 | 54.16 | 40.61 | 35.57 |
Selling General & Admin Expenses | 99.89 | 111.7 | 113.9 | 129.3 | 142.3 |
Earnings from Continuing Operations | |||||
Interest Expense | (72.77) | (152) | (157.9) | (157.3) | (187.4) |
Interest Income | 5.569 | 4.173 | 13.02 | 14.65 | 13.3 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 75.9 | 116.7 | 33.99 | 37.15 | 29.54 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |