
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 6,611.3 | 6,619.7 | 6,966.1 | 5,784.1 | 5,983 |
COGS | 5,082 | 5,174.4 | 4,998.4 | 4,304.7 | 4,237.4 |
Gross Profit | 1,529.3 | 1,445.3 | 1,967.7 | 1,479.3 | 1,745.6 |
Operating Expenses & Income | |||||
Operating Income | 1,129.3 | 565.2 | 1,187 | 1,145.6 | 1,122.5 |
Total Operating Expenses | 5,482 | 6,054.5 | 5,779.1 | 4,638.4 | 4,860.5 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (171.7) | (147.4) | (328) | (402.4) | (420.8) |
Interest Income | 88.31 | 91.35 | 64.89 | 81.89 | 117.3 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 1,026.1 | 938.2 | 4,078.3 | 951.7 | 800.1 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 1,994 | 1,484.2 | - | - | - |