
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 96.63 | 158.7 | 309.8 | 637.5 | 1,035 | |
COGS | 60.12 | 87.87 | 164.7 | 348.6 | 604.2 | |
Gross Profit | 36.52 | 70.86 | 145.1 | 288.9 | 430.8 | |
Operating Expenses & Income | ||||||
Operating Income | 15.65 | 41.48 | 91.74 | 164.6 | 259.2 | |
Total Operating Expenses | 80.98 | 117.2 | 218.1 | 472.8 | 775.8 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 0.226784 | 6.57043 | 1.360734 | 5.613011 | 2.767701 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (57.7) | (82.95) | (150.4) | - | - | |
Interest Income | 0.418779 | 4.273643 | 5.470992 | 9.294705 | 739.2 | |
Income Tax Expense | 4.0328 | 11.04 | - | - | - | |
Net Income | ||||||
Net Income | 13.53 | 30.15 | 66.11 | 119.4 | 916.3 | |
Supplemental | ||||||
EBIT | 72.91 | 122.7 | - | - | - | |
EBITDA | 16.58 | 42.03 | - | - | - | |