

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 48,928.1 | 64,911.2 | 126,763.1 | 186,195.1 | 265,770.6 |
COGS | 46,642.5 | 58,576.3 | 114,389.3 | 169,669.6 | 245,033.9 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 1,618.9 | 5,359.6 | 10,984.3 | 14,805.5 | 18,600 |
Total Operating Expenses | 666.7 | 975.3 | 1,389.6 | 1,720 | 2,136.8 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 223.5 | 483.6 | 991.1 | 1,016.1 | 1,191.3 |
Earnings from Continuing Operations | |||||
Interest Expense | (1,777.4) | (3,336) | (4,549.5) | (7,553.1) | (11,865.7) |
Interest Income | 854.9 | 148.2 | 45.07 | 43.49 | 123.8 |
Income Tax Expense | (140.6) | (431.5) | (1,321.6) | (1,757.4) | (2,065.8) |
Net Income | |||||
Net Income | 555.9 | 1,740.2 | 5,158.2 | 5,538.5 | 4,792.2 |
Supplemental | |||||
EBIT | 1,618.9 | 5,359.6 | 10,984.3 | 14,805.5 | 18,600 |
EBITDA | 2,686.2 | 6,184.2 | 12,161.7 | 16,539.2 | 20,417.9 |