
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 473.2 | 690.4 | 958.6 | 1,064.5 |
COGS | 429.2 | 556.9 | 732.6 | 797.5 |
Gross Profit | 43.98 | 133.5 | 226 | 267 |
Operating Expenses & Income | ||||
Operating Income | (151) | (55.06) | (53.12) | 30.36 |
Total Operating Expenses | 624.2 | 745.5 | 1,011.7 | 1,034.2 |
R&D Expenses | - | - | - | 3.996 |
Selling General & Admin Expenses | 20.58 | 21.3 | 280.4 | 234.1 |
Earnings from Continuing Operations | ||||
Interest Expense | (15.54) | (16.04) | (16.64) | (12.52) |
Interest Income | 1.168 | 10.15 | 8.619 | 2.483 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | (215.5) | (350.7) | 83.81 | 135.1 |
Supplemental | ||||
EBIT | - | - | - | - |
EBITDA | - | - | - | - |