

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,252.8 | 5,080.6 | 8,171 | 9,309 | 10,106 | |
COGS | 1,822.5 | 4,375.1 | 6,792 | 7,749 | 8,411 | |
Gross Profit | (569.7) | 705.4 | 1,379 | 1,560 | 1,695 | |
Operating Expenses & Income | ||||||
Operating Income | (781.9) | (23.78) | 453 | 597 | 703 | |
Total Operating Expenses | 2,034.7 | 5,104.3 | 7,718 | 8,712 | 9,403 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 51.56 | 152.4 | 232 | 257 | 273 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (101.4) | (125.9) | (180) | (130) | (157) | |
Interest Income | 71.32 | 22.9 | 132 | 141 | 130 | |
Income Tax Expense | (152.9) | (34.35) | - | - | - | |
Net Income | ||||||
Net Income | (737.2) | (148.8) | 324 | 452 | 494 | |
Supplemental | ||||||
EBIT | (864.4) | (7.925981) | 612 | 732 | 815 | |
EBITDA | (298.2) | 439.5 | 1,285 | 1,502 | 1,558 | |