
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 3,417.3 | 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 | 446.3 | 573.6 | 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 | (235.1) | (218) | (220) | (279) | (302.4) |
Interest Income | 99.93 | 141.5 | 240.6 | 219.7 | 198.4 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 221.4 | 657.5 | 1,062.2 | 390.3 | 2,139.1 |
Supplemental | |||||
EBIT | - | 1,395.9 | 1,581.3 | 958.1 | 2,895.6 |
EBITDA | - | 1,895.5 | 1,973 | 1,292.4 | 3,324.5 |