

| 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 | 2.2 | - | - | - | - | |
Net Income | ||||||
Net Income | 114.3 | 82 | 132.5 | 117.2 | 103.4 | |
Supplemental | ||||||
EBIT | 45 | 97.7 | 163.1 | 152.7 | 141 | |
EBITDA | 176.9 | 170.2 | 220.9 | 215.4 | 206.1 | |