
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 170.5 | 5,893.9 | 4,451 | 9,755.4 | 6,837.6 | |
COGS | 70.5 | 3,912.7 | 1,762.1 | 1,654.4 | 4,067.2 | |
Gross Profit | 100 | 1,981.3 | 2,688.9 | 8,101 | 2,770.4 | |
Operating Expenses & Income | ||||||
Operating Income | 45.98 | 1,890.3 | 2,172.4 | 7,963.6 | 2,588.8 | |
Total Operating Expenses | 124.6 | 4,003.6 | 2,278.7 | 1,791.7 | 4,248.8 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 7.867085 | 40.54 | 152.6 | 108.4 | 66.95 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (64.34) | (141.8) | (7.762904) | (1.443338) | (1.102685) | |
Interest Income | 6.055921 | 17.63 | 137.8 | 524.1 | 240 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | 944.8 | 10,103.2 | 4,708.5 | 9,660.6 | 1,609 | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | - | - | - | - | - | |