
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 6,318.7 | 3,713.6 | 946.7 | 975.1 | 1,086 | |
COGS | 4,489.7 | 3,291.4 | 1,034.3 | 973.1 | 1,062.3 | |
Gross Profit | 1,829 | 422.2 | (87.6) | 2 | 23.7 | |
Operating Expenses & Income | ||||||
Operating Income | 1,561.4 | 260.1 | (288.3) | (236.9) | (148.1) | |
Total Operating Expenses | 4,757.3 | 3,453.5 | 1,235 | 1,212 | 1,234.1 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 266.4 | 161.9 | 132.9 | 231.9 | 171.7 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (256.7) | (22.7) | (60.7) | (89.3) | (47.6) | |
Interest Income | 4 | 4.7 | 6.1 | 54.3 | 54.7 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | 570.5 | 1,237.4 | (392) | 4,978.8 | 183.7 | |
Supplemental | ||||||
EBIT | - | 387.3 | (237.9) | (68.2) | (309) | |
EBITDA | 2,406.8 | 565.3 | (144) | 38.9 | (205.2) | |