

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 9,875.3 | 8,650.8 | 10,175.2 | 17,640.8 | 21,118.4 |
COGS | 8,125.9 | 7,864.2 | 9,346.6 | 13,257.2 | 13,915 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 1,823.3 | (246.4) | 180.9 | 2,618.5 | 5,642.2 |
Total Operating Expenses | 73.87 | 1,033.1 | 647.7 | 1,765.1 | 1,561.2 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 654.5 | 901.9 | 777.9 | 989.2 | 1,444.5 |
Earnings from Continuing Operations | |||||
Interest Expense | (374.9) | (476.5) | (436.2) | (491.2) | (287.5) |
Interest Income | 11.29 | 17.06 | 131.6 | 98.45 | 88.32 |
Income Tax Expense | 120.8 | 56.36 | (4.05) | 625.5 | (194.1) |
Net Income | |||||
Net Income | 1,531 | (671.9) | (20.37) | 2,996.3 | 5,025.8 |
Supplemental | |||||
EBIT | 1,773.9 | (268.9) | 288.3 | 2,763.5 | 5,419.1 |
EBITDA | 2,266.1 | 71.79 | 643.8 | 3,131.9 | 5,886.5 |