
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 815.9 | 774.4 | 1,606 | 1,829 | 1,614 |
COGS | 674.1 | 670.4 | 947 | 1,094 | 1,010 |
Gross Profit | 141.8 | 103.9 | 659 | 735 | 604 |
Operating Expenses & Income | |||||
Operating Income | 140.3 | 97.94 | 687 | 738 | 602 |
Total Operating Expenses | 675.7 | 676.4 | 919 | 1,091 | 1,012 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (160.4) | (164.2) | (193) | (209) | (242) |
Interest Income | 6.092 | 16.37 | 37 | 59 | 76 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (112.7) | (229.2) | 252 | 326 | 317 |
Supplemental | |||||
EBIT | 225.7 | - | - | - | - |
EBITDA | 225.7 | (72.55) | 461 | - | - |