
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 395.4 | 1,231.7 | 5,033.5 | 6,255.3 | 7,173.5 |
COGS | 660.3 | 1,379.6 | 4,325.8 | 5,414.1 | 6,274.8 |
Gross Profit | (264.9) | (147.9) | 707.7 | 841.2 | 898.7 |
Operating Expenses & Income | |||||
Operating Income | (336.1) | (323.9) | 394 | 428.2 | 446.5 |
Total Operating Expenses | 731.5 | 1,555.6 | 4,639.5 | 5,827.1 | 6,727 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | 210.2 | 264.2 | 286 |
Earnings from Continuing Operations | |||||
Interest Expense | (40.5) | (58.5) | (64.5) | (70.9) | (58) |
Interest Income | 2 | 5.1 | 58.7 | 159.5 | 178.9 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (271.2) | (315.4) | 290.8 | 399.2 | 446.8 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | (163.3) | (172) | 620.7 | - | - |