
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,340.6 | 2,813.1 | 7,794.1 | 9,775.9 | 12,060.6 | |
COGS | 1,212.5 | 2,608.3 | 7,173.9 | 9,451.6 | 11,549 | |
Gross Profit | 128.1 | 204.8 | 620.3 | 324.3 | 511.5 | |
Operating Expenses & Income | ||||||
Operating Income | 96.9 | 153.4 | 415.7 | (9.594192) | 210.9 | |
Total Operating Expenses | 1,243.7 | 2,659.6 | 7,378.4 | 9,785.5 | 11,849.6 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 25.21 | 40.23 | 146.8 | 258.3 | 294 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (9.914527) | (43.81) | (196) | (606.7) | (216.7) | |
Interest Income | 0.191898 | 13.91 | 62.29 | 148 | 345.6 | |
Income Tax Expense | 10.63 | 5.675667 | - | - | - | |
Net Income | ||||||
Net Income | 35.89 | 116.3 | 117.1 | 73.17 | 1,035 | |
Supplemental | ||||||
EBIT | 92.25 | 153.1 | - | - | - | |
EBITDA | 59.08 | 169.4 | - | - | - | |