
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 7,349.1 | 7,447.6 | 7,950.7 | 8,919.9 |
COGS | 6,007.9 | 5,963.6 | 6,255.5 | 6,960.6 |
Gross Profit | 1,341.2 | 1,483.9 | 1,695.2 | 1,959.3 |
Operating Expenses & Income | ||||
Operating Income | (205.6) | (44.11) | 24.44 | 160.6 |
Total Operating Expenses | 7,554.7 | 7,491.7 | 7,926.3 | 8,759.2 |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - |
Earnings from Continuing Operations | ||||
Interest Expense | (102.9) | (229.4) | (255.4) | (176.4) |
Interest Income | 62.7 | 36.56 | 62.41 | 102.4 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | (308.9) | (52.83) | 32.83 | 123 |
Supplemental | ||||
EBIT | (227.7) | 165.5 | 291.2 | 338.9 |
EBITDA | 3.578 | 399.3 | 558 | 646.1 |