

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 8,724.7 | 9,963.2 | 12,664.1 | 11,868.7 | 13,056.8 |
COGS | 5,616.2 | 6,238.2 | 7,395.8 | 8,316.9 | 9,251.7 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 1,700.3 | 2,231.4 | 3,579.6 | 1,455.2 | 1,731.7 |
Total Operating Expenses | 1,408.1 | 1,493.6 | 1,688.7 | 2,096.5 | 2,073.4 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 12.62 | 12.38 | 12.41 | 2,096.5 | 15.47 |
Earnings from Continuing Operations | |||||
Interest Expense | (89.54) | (18.98) | (1.124) | (15.78) | (101.3) |
Interest Income | 5.792 | 25.6 | 18.23 | 108.4 | 264.9 |
Income Tax Expense | (893.4) | (1,211.4) | (1,347.2) | (1,030.2) | (483.3) |
Net Income | |||||
Net Income | 731.8 | 1,057 | 2,253 | (160.1) | 1,135.6 |
Supplemental | |||||
EBIT | 1,708.9 | 2,261.8 | 3,583 | 777.5 | 1,455.4 |
EBITDA | 1,708.9 | 2,261.8 | 3,583 | 889.2 | 1,523.6 |