

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,141.9 | 1,130.7 | 1,121.5 | 1,095.9 | 1,181.9 | |
COGS | 1,961.2 | 895.2 | 833 | 902.1 | 1,018.4 | |
Gross Profit | 180.7 | 235.6 | 288.5 | 193.9 | 163.5 | |
Operating Expenses & Income | ||||||
Operating Income | (3,859.8) | (7,859.4) | (242.3) | (163.6) | (406.5) | |
Total Operating Expenses | 6,001.8 | 8,990.1 | 1,363.7 | 1,259.5 | 1,588.4 | |
R&D Expenses | - | - | - | 55.25 | 107.1 | |
Selling General & Admin Expenses | 3,082 | 471.7 | 477.5 | 412.1 | 413.8 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (125.7) | (12.93) | (1.744) | (3.684) | (5.541) | |
Interest Income | 49.8 | 416.3 | 670.2 | 417.8 | 124.2 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | 11,960.5 | 7,146.9 | 7,735 | 3,101.1 | 1,985.7 | |
Supplemental | ||||||
EBIT | - | 7,155.7 | 8,264.6 | 4,523.6 | 2,314.1 | |
EBITDA | - | 7,242.2 | 8,349.2 | 4,712.1 | 2,447.6 | |