

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 19,288.3 | 26,826.4 | 30,362 | 29,821 | 28,753 | |
COGS | 11,898.6 | 17,391.1 | 20,077 | 19,313 | 18,465 | |
Gross Profit | 7,389.7 | 9,435.3 | 10,285 | 10,508 | 10,288 | |
Operating Expenses & Income | ||||||
Operating Income | 2,603.9 | 3,863.4 | 2,836 | 3,437 | 3,238 | |
Total Operating Expenses | 16,684.4 | 22,963 | 27,526 | 26,384 | 25,515 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (429.9) | (454.9) | (674) | (708) | (644) | |
Interest Income | 43.08 | 69.12 | 90 | 110 | 108 | |
Income Tax Expense | 702.4 | 1,056.5 | - | - | - | |
Net Income | ||||||
Net Income | 1,461.9 | 1,254.5 | 1,174 | 498 | 952 | |
Supplemental | ||||||
EBIT | 2,862.3 | 3,554.3 | 3,196 | 2,715 | 3,639 | |
EBITDA | 5,962.1 | 6,111.8 | 6,292 | 5,320 | 6,248 | |