

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 8,771 | 12,055.5 | 8,214.1 | 6,490.5 | 7,286.8 | |
COGS | 7,455.5 | 9,482.9 | 6,897.5 | 5,810.1 | 6,347.6 | |
Gross Profit | 1,315.5 | 2,572.6 | 1,316.6 | 680.4 | 939.2 | |
Operating Expenses & Income | ||||||
Operating Income | 384.4 | 1,511.2 | 559.2 | 20.8 | 190.1 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 532.5 | 608.3 | 430.8 | 392.5 | 450.5 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (41.8) | (57.56) | (73.5) | (71.6) | (77.5) | |
Interest Income | 0.320301 | 2.302418 | 15 | 26.9 | 17.9 | |
Income Tax Expense | 93.69 | 260.5 | - | - | - | |
Net Income | ||||||
Net Income | 223.1 | 583.9 | 249.7 | 61.8 | 39.9 | |
Supplemental | ||||||
EBIT | 545 | 1,499.9 | - | - | - | |
EBITDA | 530.1 | 1,082 | - | - | - | |