
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 5,580.7 | 6,155.8 | 4,745.1 | 5,655.8 | 5,293.3 |
COGS | 1,976.5 | 2,132.4 | 1,942 | 2,532.6 | 3,263 |
Gross Profit | 3,604.2 | 4,023.5 | 2,803 | 3,123.2 | 2,030.3 |
Operating Expenses & Income | |||||
Operating Income | 3,538 | 3,850.4 | 2,618.5 | 2,818.5 | 1,547.8 |
Total Operating Expenses | 2,042.7 | 2,305.4 | 2,126.6 | 2,837.4 | 3,745.5 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 199.4 | 248.7 | 274.1 | 383.8 | 517.4 |
Earnings from Continuing Operations | |||||
Interest Expense | (11.96) | (49.89) | (101.4) | (82.48) | (75.76) |
Interest Income | 33.5 | 18.53 | 19.79 | 34.86 | 14 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 2,468.6 | 2,664.5 | 2,077.8 | 2,109.8 | 895.8 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |