
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 3,981.6 | 1,750.9 | 2,591.8 | 2,079 | 799.9 |
COGS | 3,698 | 1,708.4 | 1,936.4 | 1,511.9 | 618.2 |
Gross Profit | 283.6 | 42.53 | 655.4 | 567.2 | 181.7 |
Operating Expenses & Income | |||||
Operating Income | (2.441) | (131.8) | 440.4 | 251.7 | 69.39 |
Total Operating Expenses | 3,984.1 | 1,882.8 | 2,151.4 | 1,827.3 | 730.5 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 301.6 | 168 | 197.9 | 313.2 | 129.3 |
Earnings from Continuing Operations | |||||
Interest Expense | (25.53) | (26.63) | (19.96) | (8.666) | (4.909) |
Interest Income | 10.02 | 4.719 | 13.41 | 14.67 | 7.559 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 11.02 | (208.2) | 255 | 185.1 | 45.84 |
Supplemental | |||||
EBIT | - | (171.2) | 405.5 | 228.7 | 54.69 |
EBITDA | - | (14.43) | 542.8 | 344.6 | 168.6 |