

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 995.6 | 1,577.3 | 1,791.8 | 1,684.2 | 1,638.9 | 1,645.3 | |
COGS | 1,032.4 | 1,436.2 | 1,550.9 | 1,532.5 | 1,539 | 1,555.7 | |
Gross Profit | (36.79) | 141.1 | 240.9 | 151.7 | 99.94 | 89.59 | |
Operating Expenses & Income | |||||||
Operating Income | (81.39) | 72.77 | 180.5 | 82.54 | 41.31 | 19.78 | |
Total Operating Expenses | 1,077 | 1,504.6 | 1,611.2 | 1,601.7 | 1,597.6 | 1,625.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 44.6 | 68.34 | 60.32 | 69.2 | 58.63 | 69.81 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (97.6) | (119.3) | (126.7) | (97.53) | (74.8) | (64.83) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (159.5) | 8.128 | 41.24 | (20.75) | (38.76) | (40.23) | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |