
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 115.9 | 180.1 | 322.8 | 373.1 | 478.5 |
COGS | 44.29 | 71.73 | 137.8 | 166.5 | 221.2 |
Gross Profit | 71.62 | 108.3 | 185 | 206.5 | 257.4 |
Operating Expenses & Income | |||||
Operating Income | 11.29 | 1.071 | 7.246 | 18.08 | 31.66 |
Total Operating Expenses | 104.6 | 179 | 315.6 | 355 | 446.9 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (2.073) | (8.578) | (27.95) | (28) | (27.38) |
Interest Income | 0.683 | 3.917 | 0.304 | 0.255 | 0.053 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 46.21 | (8.082) | 16.83 | (3.641) | 2.98 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |