
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,589.4 | 7,134.7 | 6,630 | 6,643.9 | 6,534.5 | |
COGS | 3,319.6 | 5,858.1 | 5,135.4 | 5,156.6 | 5,039.6 | |
Gross Profit | 1,269.8 | 1,276.6 | 1,494.6 | 1,487.3 | 1,494.9 | |
Operating Expenses & Income | ||||||
Operating Income | 393.3 | 509.1 | 621.3 | 511.1 | 493.7 | |
Total Operating Expenses | 4,196.1 | 6,625.6 | 6,008.7 | 6,132.8 | 6,040.8 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 406.5 | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (30.79) | (52.6) | (100.2) | (109.4) | (90.66) | |
Interest Income | 6.347 | 11.87 | 15.72 | 12.83 | 12.72 | |
Income Tax Expense | 65.2 | 63.86 | - | - | - | |
Net Income | ||||||
Net Income | 292.6 | 262.9 | 353.7 | 342.3 | 308.8 | |
Supplemental | ||||||
EBIT | 391.8 | 509 | 525.1 | 541.9 | 493.5 | |
EBITDA | 563.9 | 489.3 | 747.2 | 792.2 | 785.8 | |