
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 5,454.4 | 13,657.4 | 32,616.3 | 41,277.9 |
COGS | 3,313.1 | 7,605 | 19,694.8 | 26,523 |
Gross Profit | - | - | - | - |
Operating Expenses & Income | ||||
Operating Income | (269) | 3,632 | 8,772.8 | 11,426.9 |
Total Operating Expenses | 2,410.3 | 2,420.3 | 4,148.6 | 3,328.1 |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | 2,045.5 | 2,551.4 | 2,842.8 | 5,271.4 |
Earnings from Continuing Operations | ||||
Interest Expense | (1,230.5) | (3,261.6) | (8,178.5) | (8,865.3) |
Interest Income | 193 | 242.6 | 567 | 1,397.9 |
Income Tax Expense | 207.3 | (110.3) | 60.12 | (865) |
Net Income | ||||
Net Income | (1,099.2) | 502.7 | 1,221.2 | 3,094.5 |
Supplemental | ||||
EBIT | (269) | 3,632 | 8,772.6 | 11,426.9 |
EBITDA | (209.6) | 3,757.4 | 8,894.4 | 11,669.4 |