
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 4,589.4 | 7,134.7 | 6,630 | 6,643.9 | 6,534.5 |
COGS | 3,456.2 | 5,858.1 | 5,135.4 | 5,156.6 | 5,039.6 |
Gross Profit | 1,133.3 | 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 | 9.747 | 11.87 | 15.72 | 12.83 | 12.72 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 292.6 | 262.9 | 353.7 | 342.3 | 308.8 |
Supplemental | |||||
EBIT | - | 388.4 | 525.1 | 541.9 | 493.5 |
EBITDA | 563.9 | 489.3 | 747.2 | 792.2 | 785.8 |