
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 40.86 | 24.25 | 4,500.7 | 5,201.6 | 8,751.3 | |
COGS | 23.13 | 15.38 | 2,863.4 | 2,991.4 | 3,912.7 | |
Gross Profit | 17.73 | 8.874935 | 1,637.3 | 2,210.2 | 4,838.6 | |
Operating Expenses & Income | ||||||
Operating Income | 16.74 | 8.114517 | 1,467.1 | 2,093.2 | 4,405.5 | |
Total Operating Expenses | 24.11 | 16.14 | 3,033.6 | 3,108.4 | 4,345.8 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 0.401238 | 0.203118 | 64.9 | 18.9 | 68.6 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.982643) | (0.410196) | (62.9) | (50.4) | (120.7) | |
Interest Income | 0.0799 | 0.0747 | 24.6 | 28.6 | 53.3 | |
Income Tax Expense | 4.138008 | 2.501344 | - | - | - | |
Net Income | ||||||
Net Income | 7.686819 | 4.022746 | 703.3 | 1,245 | 3,567.4 | |
Supplemental | ||||||
EBIT | 15.08 | 7.983255 | - | - | - | |
EBITDA | 19.97 | 11.77 | - | - | - | |