

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 2,391.7 | 2,322.2 | 3,192.4 | 4,862.2 | 6,085.3 |
COGS | 1,709.7 | 1,470.3 | 2,380 | 3,152.5 | 3,756 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 161.6 | 321.4 | 210.7 | 877.3 | 1,545.2 |
Total Operating Expenses | 520.3 | 530.5 | 601.7 | 832.4 | 784.1 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 552.8 | 546.7 | 641.2 | 781 | 798.2 |
Earnings from Continuing Operations | |||||
Interest Expense | (176.7) | (104.8) | (100.1) | (97.44) | (75.22) |
Interest Income | 9.122 | 27.23 | 82.51 | 320.1 | 409.1 |
Income Tax Expense | 123.8 | (80.28) | (44.5) | (272.3) | (467.4) |
Net Income | |||||
Net Income | (481.6) | 104.2 | 148.6 | 827.6 | 1,411.8 |
Supplemental | |||||
EBIT | (437.7) | 262 | 210.7 | 877.3 | 1,545.2 |
EBITDA | (242.7) | 430.9 | 512.9 | 1,147.3 | 1,919.9 |