
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 585.4 | 1,170.1 | 730.2 | 667.7 | 742.6 |
COGS | 356.1 | 914.3 | 513 | 441.2 | 492.7 |
Gross Profit | 229.3 | 255.8 | 217.2 | 226.5 | 249.9 |
Operating Expenses & Income | |||||
Operating Income | 137.8 | 162.1 | 118.2 | 127.7 | 135.1 |
Total Operating Expenses | 447.6 | 1,008 | 612 | 540 | 607.5 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (38.32) | (40.56) | (69.29) | (71.47) | (59.37) |
Interest Income | 1.143 | 4.109 | 36.73 | 45.45 | 25.84 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 75.52 | 83.73 | 77.42 | 82.91 | 76.77 |
Supplemental | |||||
EBIT | - | 150.4 | 166 | 179.1 | 160.6 |
EBITDA | - | 318.4 | 332.8 | 356.6 | 345.5 |