

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 6,209.5 | 6,279.4 | 7,165.9 | 7,765.6 | 7,764.9 |
COGS | 4,812.9 | 4,653.6 | 5,358.2 | 5,998.7 | 5,946.7 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 1,061.1 | 1,447.2 | 1,094.1 | 1,307.1 | 1,140.2 |
Total Operating Expenses | 335.5 | 178.6 | 713.7 | 459.8 | 678 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 932.7 | 866.6 | 835.7 | 751 | 559.3 |
Earnings from Continuing Operations | |||||
Interest Expense | (1,074.8) | (990.6) | (844.8) | (1,339.4) | (1,607.5) |
Interest Income | 0.567 | 1.469 | 10.23 | 16.94 | 8.952 |
Income Tax Expense | 104.8 | (41.47) | (54.37) | 46.98 | 236.4 |
Net Income | |||||
Net Income | 94.85 | 328.5 | 111.8 | 1.503 | (168.1) |
Supplemental | |||||
EBIT | 1,064.2 | 1,359.1 | 1,000.7 | 1,277 | 1,194.1 |
EBITDA | 2,377.4 | 2,619.6 | 2,188.6 | 2,644.8 | 2,610.2 |