

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 33,294.5 | 25,177 | 35,297.7 | 42,648.4 | 31,792 |
COGS | 31,438 | 23,605.4 | 33,420.2 | 40,820.9 | 30,666.7 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 888.4 | 900.5 | 298.5 | 480.8 | (68.72) |
Total Operating Expenses | 968.1 | 671.1 | 1,578.9 | 1,346.7 | 1,194.1 |
R&D Expenses | - | 13.84 | 24.41 | 14.43 | - |
Selling General & Admin Expenses | 987 | 946.5 | 1,223.4 | 1,210.8 | 1,136 |
Earnings from Continuing Operations | |||||
Interest Expense | (203.4) | (408) | (152.3) | (515.8) | (683.2) |
Interest Income | 15.15 | 16.91 | 21.3 | 122.7 | 109.8 |
Income Tax Expense | (145.9) | (131.3) | (62.89) | (54.41) | 136.6 |
Net Income | |||||
Net Income | 554.3 | 378 | 104.7 | 33.29 | (505.5) |
Supplemental | |||||
EBIT | 888.4 | 900.5 | 298.5 | 480.8 | (68.72) |
EBITDA | 1,055.2 | 1,040.3 | 463.4 | 710.4 | 152.5 |