| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 376.9 | 1,075 | 3,771.4 | 4,780.8 | 4,508.6 | |
COGS | 322.2 | 923.3 | 3,317.9 | 4,170.6 | 3,836.4 | |
Gross Profit | 54.75 | 151.6 | 453.4 | 610.2 | 672.2 | |
Operating Expenses & Income | ||||||
Operating Income | 32.2 | 91.41 | 272.4 | 400.1 | 448.2 | |
Total Operating Expenses | 344.7 | 983.6 | 3,498.9 | 4,380.7 | 4,060.5 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 7.335962 | 17.23 | 65.15 | 125.1 | 101.6 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (53.05) | (64.4) | (192.8) | (526.9) | (528.4) | |
Interest Income | 38.36 | 49.74 | 144.3 | 426.4 | 403.5 | |
Income Tax Expense | (1.196865) | 12.8 | - | - | - | |
Net Income | ||||||
Net Income | 2.730784 | 39.3 | 17.73 | 98.97 | 93.04 | |
Supplemental | ||||||
EBIT | 32.2 | 91.41 | - | - | - | |
EBITDA | 55.28 | 117.9 | - | - | - | |
