

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 5,947.7 | 5,997.3 | 6,276.2 | 7,455.3 | 9,179.3 |
COGS | 3,099.8 | 4,353.3 | 5,259 | 6,489.8 | 8,691.7 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 2,234.1 | 46.55 | (1,064.5) | (2,842.7) | (3,699.4) |
Total Operating Expenses | 613.8 | 1,597.5 | 2,081.7 | 3,808.2 | 4,186.9 |
R&D Expenses | - | 359 | - | - | - |
Selling General & Admin Expenses | 453.8 | 1,086.2 | 1,160 | 1,699.8 | 1,655.2 |
Earnings from Continuing Operations | |||||
Interest Expense | (698.7) | (398.3) | (559.6) | (969.6) | (1,916.3) |
Interest Income | 18.66 | 71.63 | 29.35 | 69.19 | 63.7 |
Income Tax Expense | (176.5) | 38.26 | 315.5 | 297.1 | 782.7 |
Net Income | |||||
Net Income | 1,381.7 | (667.4) | (1,626.2) | (3,405.7) | (5,026.8) |
Supplemental | |||||
EBIT | 2,238.3 | (378.9) | (1,411.4) | (2,802.4) | (3,957) |
EBITDA | 2,731.9 | 444.8 | 71.15 | (1,376.1) | (1,594.9) |