
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 12.57 | 42.57 | 580.7 | 702.5 | 1,139.6 |
COGS | 11.69 | 37.91 | 190.1 | 251.5 | 520.8 |
Gross Profit | 0.883 | 4.658 | 390.6 | 450.9 | 618.8 |
Operating Expenses & Income | |||||
Operating Income | (10.53) | (5.989) | 67.3 | 137.8 | 162.4 |
Total Operating Expenses | 23.1 | 48.56 | 513.4 | 564.7 | 977.2 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 2.949 | 1.737 | 73.85 | 69.99 | 83.51 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.776) | (1.826) | (41.48) | (32.23) | (49.49) |
Interest Income | 0.631 | 0.167 | 6.137 | 2.81 | 4.963 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (10.86) | (4.944) | 31.73 | 42.22 | 68.16 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |