
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 3,734.5 | 2,765.6 | 1,317.5 | 1,356.3 | 1,761.6 |
COGS | 3,607.6 | 2,777.9 | 1,351.6 | 1,379.8 | 1,592.6 |
Gross Profit | 126.9 | (12.23) | (34.08) | (23.43) | 169.1 |
Operating Expenses & Income | |||||
Operating Income | (147.6) | (325.1) | (208.9) | (109.3) | 90.46 |
Total Operating Expenses | 3,882.1 | 3,090.8 | 1,526.4 | 1,465.6 | 1,671.2 |
R&D Expenses | 57.08 | 41.65 | 35.48 | 29.31 | 46.69 |
Selling General & Admin Expenses | 90.13 | 54.54 | 33.85 | 18.47 | 18.45 |
Earnings from Continuing Operations | |||||
Interest Expense | (114.3) | (117.9) | (118.7) | (103) | (93.84) |
Interest Income | 4.907693 | 8.379527 | 4.550168 | 1.055114 | 1.385678 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (368) | (425) | (566.9) | (43.7) | 5.155603 |
Supplemental | |||||
EBIT | - | (328.2) | (431.4) | 55.37 | 98.94 |
EBITDA | - | (328.2) | (431.4) | 55.37 | 98.94 |