

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 92,045.5 | 18,566.8 | 22,553.5 | 23,158.7 | 23,701.1 | |
COGS | 85,311.1 | 15,158 | 15,966 | 16,904.6 | 17,594.5 | |
Gross Profit | 6,734.4 | 3,408.8 | 6,587.5 | 6,254.1 | 6,106.6 | |
Operating Expenses & Income | ||||||
Operating Income | 1,783.4 | 2,552.7 | 5,600.4 | 5,148.5 | 4,984.8 | |
Total Operating Expenses | 90,262.1 | 16,014.1 | 16,953.1 | 18,010.2 | 18,716.2 | |
R&D Expenses | 126.8 | 24.1 | 32.78 | - | - | |
Selling General & Admin Expenses | 996.6 | 1,005 | 1,080.3 | 1,211.2 | 1,299.8 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (5,916.3) | (1,044.2) | (1,547.6) | (1,513.4) | (1,391.1) | |
Interest Income | 390.2 | 81.14 | 286.4 | 283.9 | 220.2 | |
Income Tax Expense | 1,013.3 | - | - | - | - | |
Net Income | ||||||
Net Income | (36,063.9) | 1,460.9 | 3,379.2 | 4,043.3 | 4,037.1 | |
Supplemental | ||||||
EBIT | 2,006.4 | 3,797.1 | 6,338.5 | 6,763.5 | 6,747.5 | |
EBITDA | (6,326) | 6,608.2 | 9,586.3 | 10,357.9 | 10,661.4 | |