
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,168.3 | 2,597.2 | 2,567.7 | 2,750.2 | 2,774.9 |
COGS | - | - | - | 1,917.1 | 2,110.6 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 50.57 | 140.4 | 394.4 | 358.9 | 237.2 |
Total Operating Expenses | 1,129.9 | 2,402.8 | 2,150 | 474.2 | 427.1 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | 121.7 | 119.2 |
Earnings from Continuing Operations | |||||
Interest Expense | (50.95) | (43.71) | (30.45) | (49.93) | (38.02) |
Interest Income | 0.036 | 10.63 | 19 | 41.48 | 80.15 |
Income Tax Expense | 0.606 | (25.11) | (81.62) | (81.79) | (72.28) |
Net Income | |||||
Net Income | 0.265 | 82.19 | 301.3 | 268.6 | 207 |
Supplemental | |||||
EBIT | 50.57 | 140.4 | 394.4 | 358.9 | 237.2 |
EBITDA | 85.27 | 200.9 | 465.3 | 418.6 | 291.9 |