
| 2021 | 2022 | 2023 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,216.7 | 179.5 | 452.9 | 754.9 | 1,108.2 |
COGS | 1,120.3 | 175.2 | 430 | 688.9 | 1,056.9 |
Gross Profit | 96.4 | 4.347733 | 22.91 | 66.01 | 51.3 |
Operating Expenses & Income | |||||
Operating Income | 38 | (1,091) | (159.8) | 26.85 | 7.993157 |
Total Operating Expenses | 1,178.7 | 1,270.5 | 612.7 | 728.1 | 1,100.2 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 48.25 | 51.98 | 52.85 | 39.63 | 42.36 |
Earnings from Continuing Operations | |||||
Interest Expense | (6.467666) | (3.850678) | (5.906421) | (2.715935) | (0.351169) |
Interest Income | 0.142875 | 0.0424 | 0.227944 | 0.287763 | 1.505841 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (61.36) | (1,117.3) | (168.9) | 18.12 | 4.580029 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 48.73 | - | - | - | - |