
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 18,095.1 | 4,284.3 | 2,449 | 2,174.2 | 1,939.2 | |
COGS | 9,622.6 | 2,498.8 | 2,178.2 | 2,032.7 | 1,763.5 | |
Gross Profit | 8,472.5 | 1,785.4 | 270.8 | 141.5 | 175.7 | |
Operating Expenses & Income | ||||||
Operating Income | 5,633.7 | 964.6 | (261.2) | (296.4) | (322) | |
Total Operating Expenses | 2,736.6 | 667.7 | 270.8 | 437.8 | 2,261.2 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 1,358.3 | 382.4 | 315.5 | 252.7 | 446.1 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1,598.8) | (246.5) | (259.1) | (279.4) | (310.9) | |
Interest Income | 35.39 | 10.22 | 15.57 | 17.28 | 26.7 | |
Income Tax Expense | (458.8) | 78.84 | 18.22 | 19.22 | - | |
Net Income | ||||||
Net Income | 4,110.9 | 536.7 | (746.2) | (634.4) | (623) | |
Supplemental | ||||||
EBIT | 5,246.4 | 964.6 | (473.1) | (337.3) | - | |
EBITDA | 6,332.3 | 1,336.1 | (199.9) | (33.38) | - | |