
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 386,299.9 | 649,148 | 1,030,260.2 | 1,316,539.6 | 9,908.2 | |
COGS | 356,978.9 | 593,164.2 | 750,048.6 | 879,655.4 | 6,384.8 | |
Gross Profit | 29,321 | 55,983.9 | 280,211.6 | 436,884.2 | 3,523.4 | |
Operating Expenses & Income | ||||||
Operating Income | (157,388.1) | (183,744.5) | (13,167) | 78,878.2 | 1,055.5 | |
Total Operating Expenses | 186,709.2 | 239,728.3 | 293,378.6 | 358,006 | 8,852.7 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (10,704.4) | (11,875.6) | (12,861.2) | (16,606.9) | (164.9) | |
Interest Income | 252 | 778.4 | 2,220.6 | 2,962.4 | 19.27 | |
Income Tax Expense | 3,128.1 | 18,489.7 | 17,262.8 | 11,604.5 | - | |
Net Income | ||||||
Net Income | (193,684.1) | (170,190.6) | (21,073.5) | 16,982.6 | 1,274.2 | |
Supplemental | ||||||
EBIT | (187,250.7) | (149,870.2) | 3,600.2 | 55,599.1 | - | |
EBITDA | (134,670.3) | (88,447.5) | 68,531.6 | 128,410.3 | - | |