
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 6,300.7 | 13,366.5 | 4,049.7 | 2,958.6 | 2,978.4 |
COGS | 5,943 | 13,041.4 | 3,729.4 | 2,594 | 2,607.4 |
Gross Profit | 357.7 | 325.1 | 320.3 | 364.6 | 371 |
Operating Expenses & Income | |||||
Operating Income | 81.5 | 27.8 | 13.2 | 28.4 | 25.2 |
Total Operating Expenses | 6,219.2 | 13,338.7 | 4,036.5 | 2,930.2 | 2,953.2 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (8.5) | (13.5) | (28.5) | (33.4) | (35.7) |
Interest Income | 4.7 | 8.6 | 12.4 | 13.9 | 13.5 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 114.3 | 82 | 132.5 | 117.2 | 103.4 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 176.9 | 170.2 | - | - | - |