

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 15,479.5 | 22,511.2 | 44,506.4 | 102,157.1 | 101,072.9 |
COGS | 12,644.3 | 18,828.6 | 35,067.5 | 82,730 | 83,278.1 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 1,526.2 | 2,076.5 | 5,924.2 | 12,250 | 12,250.2 |
Total Operating Expenses | 1,309 | 1,606.1 | 3,514.8 | 7,177.1 | 5,544.6 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 1,241.6 | 1,446.7 | 3,667.2 | 7,726.9 | 7,779.4 |
Earnings from Continuing Operations | |||||
Interest Expense | (824.6) | (1,418.5) | (2,786.2) | (7,226.1) | (9,378.8) |
Interest Income | 15.99 | 11.6 | 25.59 | 129.1 | 346.9 |
Income Tax Expense | (226.9) | (219) | (896.7) | (1,390.3) | (1,103.2) |
Net Income | |||||
Net Income | 490.6 | 450.6 | 2,266.9 | 3,762.7 | 2,115.1 |
Supplemental | |||||
EBIT | 1,526.2 | 2,076.5 | 5,924.2 | 12,250 | 12,250.2 |
EBITDA | 2,084.7 | 3,154.6 | 9,450.2 | 19,823.8 | 20,881.5 |