
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 13,489.7 | 13,814.7 | 15,163.2 | 18,197.1 |
COGS | 11,448.7 | 11,478.3 | 10,886.7 | 13,692.2 |
Gross Profit | 2,041.1 | 2,336.3 | 4,276.5 | 4,504.9 |
Operating Expenses & Income | ||||
Operating Income | 1,822.9 | 2,136.3 | 4,004.6 | 4,124.5 |
Total Operating Expenses | 218.2 | 200.1 | 271.9 | 380.4 |
R&D Expenses | 6 | 6.2 | 10.3 | - |
Selling General & Admin Expenses | 49.7 | 35.3 | 93.2 | 391 |
Earnings from Continuing Operations | ||||
Interest Expense | (1,061.4) | (932.9) | (750.7) | (662.6) |
Interest Income | 90.12 | 48.88 | 18.53 | 38.74 |
Income Tax Expense | 134.8 | 191.9 | 651.4 | 547.2 |
Net Income | ||||
Net Income | 881.3 | 1,003.6 | 2,056.2 | 2,660.1 |
Supplemental | ||||
EBIT | 2,109 | 2,205.4 | 4,031.6 | 4,053.4 |
EBITDA | 2,848.5 | 2,986.5 | 4,791.7 | 5,022.6 |