

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 2,291.7 | (121.8) | (3,953.9) | 6,190.4 | 4,901.1 |
COGS | 904.2 | 1,209.9 | 8,970.8 | 9,343.9 | 5,889.6 |
Gross Profit | 1,387.5 | 276.1 | (2,777.1) | (3,192.3) | (988.5) |
Operating Expenses & Income | |||||
Operating Income | 438.4 | (237.7) | (3,240.9) | (3,679) | (1,521.1) |
Total Operating Expenses | 949.1 | 856.3 | (574.3) | (697.8) | 532.6 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 51.89 | 34.2 | - | - | 386.1 |
Earnings from Continuing Operations | |||||
Interest Expense | (904.2) | (737.3) | (8,970.8) | (9,343.9) | (5,889.6) |
Interest Income | 2,133.8 | 1,315.9 | 4,934.5 | 5,345.1 | 4,682.1 |
Income Tax Expense | 83.01 | (0.519) | 0.001 | (0.001) | (0.036) |
Net Income | |||||
Net Income | 355.4 | (579.6) | (3,370.4) | (3,679) | (1,521.1) |
Supplemental | |||||
EBIT | 438.4 | (580.2) | (3,370.4) | (3,689) | (1,521.1) |
EBITDA | 454.5 | (565.2) | (3,357.9) | (3,679) | (1,499.5) |