
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 169.5 | 293.1 | 599.3 | 734.8 | 739.2 | |
COGS | - | 112.8 | 370.4 | 423.4 | 763.3 | |
Gross Profit | 169.5 | 293.1 | 599.3 | 311.3 | (24.19) | |
Operating Expenses & Income | ||||||
Operating Income | 130.9 | 233.9 | 487.5 | 26.23 | 87.63 | |
Total Operating Expenses | 38.56 | 91.89 | 111.8 | 285.1 | (111.8) | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 38.56 | 52.81 | 93.99 | 102.8 | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (89.79) | (76.98) | (13.03) | (19.44) | (6.975992) | |
Interest Income | 231.8 | 38.79 | 16.15 | 9.655 | - | |
Income Tax Expense | 43.96 | 42.9 | 98.57 | 68.47 | 25.98 | |
Net Income | ||||||
Net Income | 78.9 | 360.4 | 112.1 | 26.26 | 43.29 | |
Supplemental | ||||||
EBIT | 212.6 | 492 | 975 | 151 | 92.1 | |
EBITDA | 215.5 | 517.9 | 1,078.5 | 265.5 | 249.9 | |