

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 8,624.7 | 6,619.7 | 6,966.1 | 5,784.1 | 5,983 | |
COGS | 6,603.5 | 5,174.4 | 4,998.4 | 4,304.7 | 4,237.4 | |
Gross Profit | 2,021.2 | 1,445.3 | 1,967.7 | 1,479.3 | 1,745.6 | |
Operating Expenses & Income | ||||||
Operating Income | 897.8 | 565.2 | 1,187 | 1,145.6 | 1,122.5 | |
Total Operating Expenses | 7,726.9 | 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 | (252.6) | (147.4) | (328.1) | (402.4) | (420.8) | |
Interest Income | 110.4 | 91.35 | 64.89 | 81.89 | 117.3 | |
Income Tax Expense | 375.2 | 245.1 | - | - | - | |
Net Income | ||||||
Net Income | 1,026.1 | 938.2 | 4,078.3 | 951.7 | 800.1 | |
Supplemental | ||||||
EBIT | (138.3) | 1,242.2 | 1,541.5 | 1,446.8 | 1,738.1 | |
EBITDA | 1,994 | 1,484.2 | 1,763 | 1,654.3 | 1,982.4 | |