

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 7,187.7 | 10,398.4 | 946.7 | 975.1 | 1,086 | |
COGS | 5,107.2 | 6,814.5 | 1,034.3 | 973.1 | 1,062.3 | |
Gross Profit | 2,080.5 | 3,583.9 | (87.6) | 2 | 23.7 | |
Operating Expenses & Income | ||||||
Operating Income | 1,776.1 | 3,184.6 | (288.3) | (236.9) | (148.1) | |
Total Operating Expenses | 5,411.6 | 7,213.8 | 1,235 | 1,212 | 1,234.1 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 303 | 398.8 | 132.9 | 231.9 | 171.7 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (249.5) | (260.7) | (60.7) | (89.3) | (47.6) | |
Interest Income | 4.550108 | 7.493844 | 6.1 | 54.3 | 54.7 | |
Income Tax Expense | 156 | 443 | - | - | - | |
Net Income | ||||||
Net Income | 649 | 1,324.7 | (392) | 4,978.8 | 183.7 | |
Supplemental | ||||||
EBIT | 2,094.3 | 3,205 | (237.9) | (68.2) | (309) | |
EBITDA | 2,765.4 | 3,943.4 | (144) | 38.9 | (205.2) | |