

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 15,278 | 24,936 | 19,240 | 17,944 | 11,368 | |
COGS | 14,253 | 23,459.4 | 18,076.8 | 17,571.7 | 11,090.2 | |
Gross Profit | 1,025 | 1,476.6 | 1,163.2 | 372.3 | 277.8 | |
Operating Expenses & Income | ||||||
Operating Income | 773.9 | 1,000.7 | 690 | (74) | (8.8) | |
Total Operating Expenses | 14,504.1 | 23,935.3 | 18,550 | 18,018 | 11,376.8 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.6) | (2.7) | (3.3) | - | (48.5) | |
Interest Income | - | 0.7 | 20.8 | 44.2 | 26.4 | |
Income Tax Expense | 128.1 | - | - | - | - | |
Net Income | ||||||
Net Income | 572.9 | 719.2 | 676.5 | 106.5 | (92.8) | |
Supplemental | ||||||
EBIT | 632.1 | 1,006.6 | 707 | 137 | (79.2) | |
EBITDA | 701.8 | 1,006.6 | 787.1 | 204.4 | 182.9 | |