
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 41,958.8 | 24,082.5 | 19,261.1 | 16,068.8 | 11,817 | |
COGS | 35,148.1 | 22,181.1 | 17,301.7 | 14,650.4 | 11,092.6 | |
Gross Profit | 6,810.6 | 1,901.4 | 1,959.4 | 1,418.4 | 724.3 | |
Operating Expenses & Income | ||||||
Operating Income | 3,488.9 | (451.5) | 565.4 | 335.6 | (185) | |
Total Operating Expenses | 38,469.9 | 24,534 | 18,695.7 | 15,733.1 | 12,002 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 3,327.8 | 2,385.7 | 1,554.7 | 1,113 | 920.2 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (474) | (1,035.7) | (966.9) | (840.6) | (903.4) | |
Interest Income | 173.2 | 59.55 | 11.14 | 16.26 | 2.412 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | 604.9 | (7,561) | (3,264.3) | (3,307.7) | (3,045.4) | |
Supplemental | ||||||
EBIT | - | (6,006.7) | (1,168.2) | (2,025) | (1,938.1) | |
EBITDA | - | (5,715.7) | (841) | (1,622.8) | (1,519.9) | |