

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,242.8 | 3,616 | 3,842.6 | 3,767 | 4,442.2 | |
COGS | 1,269.9 | 2,517.4 | 2,138.9 | 1,876.1 | 1,542.9 | |
Gross Profit | 972.9 | 1,098.6 | 1,703.7 | 1,890.9 | 2,899.3 | |
Operating Expenses & Income | ||||||
Operating Income | 408.8 | 434.7 | 611.9 | 752.6 | 1,046.7 | |
Total Operating Expenses | 1,834.1 | 3,181.3 | 3,230.7 | 3,014.4 | 3,395.5 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (99.16) | (113.9) | (163.7) | (235.8) | (289.5) | |
Interest Income | 0.96701 | 4.2 | 58.5 | 79.3 | 80.6 | |
Income Tax Expense | 92.48 | - | - | - | - | |
Net Income | ||||||
Net Income | 259.5 | 361 | 355.4 | 450.5 | 585.9 | |
Supplemental | ||||||
EBIT | 294.5 | 669.6 | 718.7 | 975.6 | 1,157.6 | |
EBITDA | - | 1,183.4 | 1,276.2 | 1,594.7 | 1,845 | |