
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 1,217 | 1,880.1 | 1,744.5 | 1,649.1 |
COGS | 856.6 | 1,430.4 | 1,429.8 | 1,368.1 |
Gross Profit | 360.4 | 449.7 | 314.7 | 281 |
Operating Expenses & Income | ||||
Operating Income | 258.5 | 283.2 | 150.9 | 116.2 |
Total Operating Expenses | - | - | - | - |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | 9.289162 | 12.44 | 15.35 | 4.34573 |
Earnings from Continuing Operations | ||||
Interest Expense | (33.77) | (90.9) | (108.2) | (140.5) |
Interest Income | 1.007513 | 13.52 | 13.2 | 7.394215 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 159 | 121.6 | (168.6) | (57.06) |
Supplemental | ||||
EBIT | 250.8 | 294.2 | (65.26) | 133.9 |
EBITDA | 317.4 | 405.8 | 62.72 | 249.1 |