

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 7,480.5 | 8,297.6 | 12,103.4 | 16,301.2 | 11,153.4 |
COGS | 7,068.5 | 9,374.7 | 12,878.7 | 17,269.1 | 9,367 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | (1,272.7) | (804.1) | (485.1) | 1,058.9 | 1,068.8 |
Total Operating Expenses | 1,684.7 | (272.9) | (290.2) | 380.6 | 717.5 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | 11.52 |
Earnings from Continuing Operations | |||||
Interest Expense | (556.7) | (1,254.1) | (1,142.3) | (1,594.1) | (903.4) |
Interest Income | 199.4 | 3.909 | 930.2 | 873.8 | 526.9 |
Income Tax Expense | 506.3 | 369 | 208.5 | 710.5 | (513.4) |
Net Income | |||||
Net Income | (1,123.6) | (1,664.4) | (522.7) | 1,024.8 | 225.7 |
Supplemental | |||||
EBIT | (1,272.7) | (783.2) | (519) | 1,034.7 | 1,115.6 |
EBITDA | (1,113.8) | (276.2) | (519) | 1,291 | 1,375.9 |