
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 5,361.2 | 8,339.6 | 5,889 | 5,404 | 4,951 | |
COGS | 1,978.2 | 2,304.9 | 1,809 | 1,708 | 1,498 | |
Gross Profit | 3,383 | 6,034.7 | 4,080 | 3,696 | 3,453 | |
Operating Expenses & Income | ||||||
Operating Income | 1,684.7 | 3,522.1 | 1,809 | 1,618 | 1,180 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | 10 | |
Selling General & Admin Expenses | 93.28 | 169.1 | 155 | 154 | 150 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (232.1) | (291.2) | (291) | (246) | (319) | |
Interest Income | 5.687635 | 57.81 | 106 | 122 | 114 | |
Income Tax Expense | 622.2 | 895 | - | - | - | |
Net Income | ||||||
Net Income | 748.5 | 2,261 | 1,416 | 1,224 | 818 | |
Supplemental | ||||||
EBIT | 1,501.5 | 3,486.8 | - | - | - | |
EBITDA | 3,016.7 | 5,317.4 | - | - | - | |