
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 2,510.6 | 2,654.7 | 3,285.4 | 4,101.2 | 4,154.7 |
COGS | 1,575.6 | 1,704.6 | 2,139 | 2,685.5 | 2,525.7 |
Gross Profit | 935 | 950.1 | 1,146.5 | 1,415.6 | 1,629 |
Operating Expenses & Income | |||||
Operating Income | 165.2 | 142.9 | 233.4 | 358.2 | 424.6 |
Total Operating Expenses | 2,345.4 | 2,511.8 | 3,052 | 3,743 | 3,730.1 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (6.92) | (14.91) | (19.73) | (16.96) | (25.36) |
Interest Income | 4.181 | 6.026 | 8.526 | 13.55 | 17.2 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 114.6 | 112.7 | 162.8 | 288.2 | 346.3 |
Supplemental | |||||
EBIT | - | 145.8 | 237.7 | 361.9 | 436.7 |
EBITDA | - | 464.1 | 579.8 | 757.7 | 927.3 |