
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 774.4 | 1,606 | 1,829 | 1,614 | 1,595 |
COGS | 670.4 | 947 | 1,094 | 1,010 | 1,020 |
Gross Profit | 103.9 | 659 | 735 | 604 | 575 |
Operating Expenses & Income | |||||
Operating Income | 97.94 | 687 | 738 | 602 | 575 |
Total Operating Expenses | 676.4 | 919 | 1,091 | 1,012 | 1,020 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (164.2) | (193) | (209) | (242) | (234) |
Interest Income | 16.37 | 37 | 59 | 76 | 57 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (229.2) | 252 | 326 | 317 | 320 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | (72.55) | 461 | - | - | - |