
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 19,769.7 | 20,676.8 | 3,173.8 | 3,130.3 | 2,925.9 | |
COGS | 13,896.4 | 15,087.1 | 3,014.9 | 2,976.2 | 2,746.4 | |
Gross Profit | 5,873.3 | 5,589.7 | 158.9 | 154.1 | 179.5 | |
Operating Expenses & Income | ||||||
Operating Income | 724.4 | 882 | (97) | (281.9) | (190.4) | |
Total Operating Expenses | 19,045.3 | 19,794.8 | 3,270.8 | 3,412.2 | 3,116.3 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (186.6) | (136.4) | (113.7) | (57.1) | (16.1) | |
Interest Income | 1.9 | 40.6 | 96.2 | 175.5 | 96.9 | |
Income Tax Expense | 409.4 | 192 | - | - | - | |
Net Income | ||||||
Net Income | 599.9 | 3,399.8 | 268.5 | 1,822.3 | 348.1 | |
Supplemental | ||||||
EBIT | 826.8 | 859 | 133.5 | 243.3 | 361.8 | |
EBITDA | 1,491.8 | 833.1 | 207 | 366.5 | 440.7 | |