
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,905 | 5,883.7 | 4,845.6 | 4,842.5 | 5,469.3 | |
COGS | - | 4,997.8 | 4,222.1 | 4,057.8 | 4,127.1 | |
Gross Profit | - | 885.9 | 623.4 | 784.8 | 1,342.2 | |
Operating Expenses & Income | ||||||
Operating Income | 573.6 | 618.8 | 531.4 | 386.4 | 900.9 | |
Total Operating Expenses | - | 5,310.1 | 4,314.2 | 4,456.2 | 4,568.5 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | 21.54 | 30.28 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (226.4) | (218) | (220) | (279) | (302.4) | |
Interest Income | 99.93 | 141.5 | 240.6 | 219.7 | 198.4 | |
Income Tax Expense | 101.7 | 347.9 | - | - | - | |
Net Income | ||||||
Net Income | 221.4 | 657.5 | 1,062.2 | 390.3 | 2,139.1 | |
Supplemental | ||||||
EBIT | 558.7 | 467.8 | - | - | - | |
EBITDA | 1,067.4 | 1,895.5 | - | - | - | |