
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 45,195.8 | 69,629.2 | 74,154.3 | 94,058 | 72,849.9 |
COGS | 37,188.4 | 50,999.1 | 59,680.9 | 93,003.5 | 73,264.3 |
Gross Profit | 8,007.4 | 18,630.1 | 14,473.5 | 1,054.5 | (414.4) |
Operating Expenses & Income | |||||
Operating Income | 2,751.3 | 10,897.5 | 3,570.5 | (16,984.8) | (27,541.4) |
Total Operating Expenses | 42,444.5 | 58,179.5 | 70,294.4 | 110,870.4 | 100,391.3 |
R&D Expenses | - | 1.397 | 1,054.6 | 713.6 | 6,308.3 |
Selling General & Admin Expenses | 1,042.1 | 6,477.8 | 8,761.8 | 16,180.3 | 6,394.9 |
Earnings from Continuing Operations | |||||
Interest Expense | (564.5) | (1,618.4) | (1,016.4) | (1,094.7) | (850.8) |
Interest Income | 42.52 | 3,909.2 | 169.9 | 806 | 722.4 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 2,092.7 | 5,149.5 | 3,641.2 | (14,008.3) | (26,555.8) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |