
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 2,725.6 | 5,782.9 | 10,903.2 | 13,147.4 | 4,186.7 |
COGS | 2,430.7 | 5,373.2 | 10,046.9 | 12,362.9 | 4,474.4 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 329.7 | 399.9 | 621.7 | 536.6 | (562.4) |
Total Operating Expenses | (34.79) | 9.85 | 234.6 | 248 | 274.7 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 161.6 | 208 | 277 | 388.8 | 374.4 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.741) | (8.367) | (20.91) | (21.92) | (28.8) |
Interest Income | 4.17 | 0.884 | 10.05 | 71.71 | - |
Income Tax Expense | (67.77) | (74.61) | (103.1) | (102.8) | 48.96 |
Net Income | |||||
Net Income | 265.3 | 317.8 | 507.8 | 483.6 | (542.3) |
Supplemental | |||||
EBIT | 329.7 | 399.9 | 621.7 | 536.6 | (562.4) |
EBITDA | 338.6 | 411.7 | 630.5 | 564.8 | (531.2) |