

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 24,054.4 | 25,435.5 | 18,265.9 | 14,853.7 | 19,374.1 | |
COGS | 22,067.1 | 23,423.1 | 16,480.2 | 13,335.9 | 17,281.3 | |
Gross Profit | 1,987.3 | 2,012.4 | 1,785.7 | 1,517.7 | 2,092.8 | |
Operating Expenses & Income | ||||||
Operating Income | 907.6 | 838.2 | 595.7 | 164.9 | 1,038.7 | |
Total Operating Expenses | 23,146.9 | 24,597.3 | 17,625.4 | 14,688.8 | 18,335.4 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 57.82 | 81.67 | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (67.51) | (87.44) | (135.4) | (123.8) | (132.1) | |
Interest Income | 13.84 | 7.859 | 33.07 | 40.1 | 24.69 | |
Income Tax Expense | 179 | 137.6 | - | - | - | |
Net Income | ||||||
Net Income | 619 | 569.9 | 385.1 | (1,479.9) | 384.5 | |
Supplemental | ||||||
EBIT | 907.6 | 838.2 | - | - | - | |
EBITDA | 1,153 | 1,083.4 | - | - | - | |