

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,125.4 | 4,539.7 | 4,552.2 | 4,168.2 | 5,578.3 | |
COGS | 3,259.4 | 3,764.2 | 3,718.2 | 3,658.7 | 4,793.5 | |
Gross Profit | 865.9 | 775.5 | 834 | 509.5 | 784.8 | |
Operating Expenses & Income | ||||||
Operating Income | 695.4 | 557.2 | 605.1 | 174.7 | 285.5 | |
Total Operating Expenses | 3,430 | 3,982.5 | 3,947 | 3,993.5 | 5,292.8 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 175.2 | 221 | 231.7 | 336.9 | 503.2 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (22.29) | (22.49) | (28.23) | (52.1) | (63.4) | |
Interest Income | 1.114572 | 2.154423 | 20.36 | 47.2 | 35.4 | |
Income Tax Expense | 130.4 | 109.5 | 149.5 | - | - | |
Net Income | ||||||
Net Income | 565.7 | 443.9 | 453.6 | 114.1 | 186.4 | |
Supplemental | ||||||
EBIT | 780.3 | 904.4 | 739.4 | - | - | |
EBITDA | 736.4 | 596.3 | 656.1 | - | - | |