
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 2,380.3 | 2,447.3 | 2,131.8 | 1,304.2 | 876.4 |
COGS | 2,142.7 | 2,187.7 | 1,962.7 | 1,189.1 | 837.4 |
Gross Profit | 237.6 | 259.6 | 169.1 | 115.1 | 38.98 |
Operating Expenses & Income | |||||
Operating Income | (13.99) | (47.67) | (146.2) | (95.66) | (9.35) |
Total Operating Expenses | 251.6 | 307.3 | 2,278.1 | 1,399.9 | 885.8 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (0.777) | (4.764) | (10.48) | (12.33) | (16.98) |
Interest Income | 0.714 | 0.206 | 0.049 | 0.006 | 0.006 |
Income Tax Expense | 0.994 | 1.747 | - | - | - |
Net Income | |||||
Net Income | (25.67) | (65.76) | (174.9) | (125.7) | (38.87) |
Supplemental | |||||
EBIT | (13.99) | (47.67) | - | - | - |
EBITDA | (1.114) | (8.425) | - | - | - |