

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 15,904.1 | 23,501 | 28,480.2 | 31,545.6 | 24,640.3 |
COGS | 5,624.4 | 8,119.7 | 7,273.1 | 15,375.7 | 15,780.3 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | - | - | - | - | - |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 336.4 | 493.9 | 854.7 | 1,093.4 | 844.3 |
Earnings from Continuing Operations | |||||
Interest Expense | (590.2) | (959.3) | (1,275.9) | (1,330.1) | (2,813.5) |
Interest Income | 38.51 | 87.75 | 114.4 | 332 | 725.7 |
Income Tax Expense | (103.5) | (328.8) | (486.8) | 10.94 | 13.43 |
Net Income | |||||
Net Income | 8,493.3 | 11,927.4 | 15,471.2 | 7,761.8 | (2,238) |
Supplemental | |||||
EBIT | 9,148.4 | 13,127.8 | 17,119.5 | 8,749 | (163.6) |
EBITDA | 9,928.2 | 14,057.1 | 18,370 | 10,127.6 | 1,067.9 |