
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 2,836.1 | 2,401.8 | 2,949.4 | 2,425.6 | 2,319.1 |
COGS | 2,613.1 | 2,391.4 | 2,623.7 | 2,292.6 | 2,167.7 |
Gross Profit | 223 | 10.47 | 325.7 | 133.1 | 151.4 |
Operating Expenses & Income | |||||
Operating Income | (18.13) | (151) | 89.14 | (56.36) | (38.03) |
Total Operating Expenses | 2,854.2 | 2,552.9 | 2,860.2 | 2,482 | 2,357.2 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 273.5 | 246.2 | 240.3 | 191.7 | 190 |
Earnings from Continuing Operations | |||||
Interest Expense | (30.7) | (27.02) | (24.8) | (18.52) | (16.86) |
Interest Income | 9.665 | 7.998 | 6.861 | 6.181 | 2.616 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (21.23) | (143.1) | 73.66 | (52.8) | (59.93) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 415.8 | 250.3 | - | - | - |