
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 2,739.8 | 3,574.9 | 4,186.5 | 4,581.2 |
COGS | 2,671.5 | 3,324.5 | 3,793.7 | 4,022.6 |
Gross Profit | 68.26 | 250.4 | 392.8 | 558.7 |
Operating Expenses & Income | ||||
Operating Income | (51.52) | 64.26 | 168.9 | 303.9 |
Total Operating Expenses | 2,791.3 | 3,510.7 | 4,017.6 | 4,277.3 |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | 153.1 | 188.5 | 223.9 | 254.1 |
Earnings from Continuing Operations | ||||
Interest Expense | (84.88) | (69.1) | (83.17) | (42.28) |
Interest Income | 64.39 | 90.83 | 68.25 | 113 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 37.38 | 96.54 | 220.4 | 360.7 |
Supplemental | ||||
EBIT | 139.7 | 283.8 | 391.1 | 550.6 |
EBITDA | 179.3 | 324.5 | 429.9 | 589.8 |