
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 214.8 | 225.4 | 412.1 | 1,254.9 | 1,395 |
COGS | 199.3 | 207.2 | 371.7 | 1,131.3 | 1,213 |
Gross Profit | 15.58 | 18.23 | 40.38 | 123.6 | 182 |
Operating Expenses & Income | |||||
Operating Income | (10.38) | (8.368131) | 3.546182 | 51.67 | 94.05 |
Total Operating Expenses | 225.2 | 233.8 | 408.6 | 1,203.3 | 1,301 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 16.54 | 17.73 | 26.27 | 50.27 | 56.6 |
Earnings from Continuing Operations | |||||
Interest Expense | (10.47) | (11.77) | (22.97) | (42.13) | (62.36) |
Interest Income | 0.642354 | 0.610274 | 2.335311 | 1.792305 | 9.708075 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (21.5) | (23.15) | (3.429299) | 6.919468 | 18.04 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |