

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,038.1 | 4,724.9 | 4,941.1 | 3,271.2 | 3,587.1 | |
COGS | 2,534.5 | 2,935.9 | 3,292.6 | 1,809.3 | 2,123.9 | |
Gross Profit | 1,503.5 | 1,788.9 | 1,648.6 | 1,461.9 | 1,463.2 | |
Operating Expenses & Income | ||||||
Operating Income | 369.1 | 254.5 | 660.3 | 413.7 | 293.5 | |
Total Operating Expenses | 3,669 | 4,470.4 | 4,280.8 | 2,857.5 | 3,293.6 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 771.2 | 851.7 | 581.5 | 574.7 | 613.8 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (278.3) | (344.4) | (444.1) | (548.6) | (457) | |
Interest Income | 55.73 | 75.72 | 82.44 | 96.54 | 91.29 | |
Income Tax Expense | 135.2 | 778.4 | - | - | - | |
Net Income | ||||||
Net Income | 150.2 | 1,844 | 317.3 | 201.3 | 629.7 | |
Supplemental | ||||||
EBIT | 246.9 | 315.2 | 916.7 | 922.6 | 1,228.5 | |
EBITDA | 1,055.3 | 3,404.8 | 1,170.7 | 1,199.9 | 1,518.2 | |