

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 9,979.5 | 22,938 | 14,492 | 12,570 | 13,739 | |
COGS | 7,989.3 | 20,500 | 11,591 | 9,218 | 10,507 | |
Gross Profit | 1,990.3 | 2,438 | 2,901 | 3,352 | 3,232 | |
Operating Expenses & Income | ||||||
Operating Income | 580.2 | 499 | 855 | 1,229 | 1,098 | |
Total Operating Expenses | 9,399.3 | 22,439 | 13,637 | 11,341 | 12,641 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (59.78) | (103) | (182) | (182) | (201) | |
Interest Income | 5.2746 | 3 | 56 | 47 | 29 | |
Income Tax Expense | 31.65 | - | - | - | - | |
Net Income | ||||||
Net Income | 443.1 | 401 | 659 | 864 | 750 | |
Supplemental | ||||||
EBIT | 544.2 | - | - | - | - | |
EBITDA | 1,163.9 | 1,572 | - | - | - | |