

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 12,425 | 15,404.1 | 19,957.7 | 10,660.1 | 4,250.2 |
COGS | 10,812.3 | 13,326.2 | 16,967.4 | 9,630.8 | 4,686.7 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 524.5 | 454.9 | 1,517.1 | (119.5) | (12,995.2) |
Total Operating Expenses | 1,088.2 | 1,623 | 1,473.2 | 1,148.8 | 12,558.6 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 1,202 | 1,506.4 | 1,565.6 | 1,417.5 | 1,045.1 |
Earnings from Continuing Operations | |||||
Interest Expense | (325) | (344.8) | (438.5) | (1,071.3) | (1,042.6) |
Interest Income | 10.59 | 21.88 | 29.63 | 14.7 | 0.226 |
Income Tax Expense | (19) | (31.15) | (226.2) | 92.61 | 198.9 |
Net Income | |||||
Net Income | 191.1 | 100.7 | 882 | (1,083.5) | (13,838.7) |
Supplemental | |||||
EBIT | 524.5 | 454.9 | 1,517.1 | (119.5) | (12,995.2) |
EBITDA | 1,059.5 | 878.5 | 2,206.3 | 247.7 | (12,334) |