
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 5,088 | 7,775.3 | 7,733.2 | 6,162.5 | 5,390.7 |
COGS | 4,196.8 | 6,752 | 5,779.6 | 4,286 | 3,877.8 |
Gross Profit | 891.2 | 1,023.3 | 1,953.6 | 1,876.5 | 1,512.9 |
Operating Expenses & Income | |||||
Operating Income | 221.9 | 241.1 | 1,016.9 | 914.1 | 631.9 |
Total Operating Expenses | 4,866.1 | 7,534.2 | 6,716.3 | 5,248.4 | 4,758.8 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (64.7) | (76.5) | (115.1) | (107.5) | (73.9) |
Interest Income | 0.4 | 4.3 | 13.1 | 20.1 | 17.8 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 79.7 | 85.1 | 562.2 | 526.6 | 73 |
Supplemental | |||||
EBIT | - | 154.6 | 911.5 | 860.3 | 263.4 |
EBITDA | 385.6 | 394 | 1,136.5 | 1,102.1 | 508.2 |