
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 226.4 | 1,479.3 | 2,954.4 | 5,176.5 | 5,287.3 | |
COGS | 177.4 | 1,139.8 | 2,034.7 | 4,139.9 | 4,052.1 | |
Gross Profit | 48.97 | 339.5 | 919.8 | 1,036.6 | 1,235.3 | |
Operating Expenses & Income | ||||||
Operating Income | 16.09 | 207.8 | 637.6 | 397.4 | 603 | |
Total Operating Expenses | 210.3 | 1,271.5 | 2,316.8 | 4,779.1 | 4,684.3 | |
R&D Expenses | - | - | - | 13.44 | 33.2 | |
Selling General & Admin Expenses | 24.67 | 90.75 | 197.7 | 436 | 462.7 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (10.18) | (63.91) | (134.6) | (96.67) | (428.3) | |
Interest Income | 0.077 | 1.039505 | 23.49 | 320.6 | 54.45 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | 5.756687 | 202 | 316.5 | 848.7 | 643.6 | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | - | - | - | - | - | |