
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,745.5 | 2,272 | 3,261.8 | 3,265.1 | 1,778.2 |
COGS | 1,306.8 | 1,351.2 | 2,052.6 | 2,365.3 | 1,625.5 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 238.3 | 240.7 | - | - | - |
Total Operating Expenses | 200.5 | 680.1 | 1,209.2 | 899.8 | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | 342.2 | 405.5 | 486.5 | 380.2 |
Earnings from Continuing Operations | |||||
Interest Expense | - | - | (232.9) | (57.05) | (103.3) |
Interest Income | - | - | 0.654 | 0.645 | 0.112 |
Income Tax Expense | (76.06) | (109) | 21.32 | (248.1) | 120 |
Net Income | |||||
Net Income | 162.2 | 131.7 | (372.9) | (891.2) | (1,313.3) |
Supplemental | |||||
EBIT | 238.3 | 240.7 | (162) | (586.7) | (1,330.1) |
EBITDA | 238.3 | 370.9 | (69.02) | (496.5) | (956.1) |