

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 55,438.1 | 60,748.4 | 67,662.4 | 75,008.1 | 84,821.5 |
COGS | 35,333.3 | 36,115.5 | 37,786.6 | 42,146.6 | 47,485.9 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 655.9 | 1,770.1 | 4,514.5 | 1,548.5 | 5,471.7 |
Total Operating Expenses | 19,449 | 74,567 | 74,567 | 31,313.1 | 31,864 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (543.3) | (601.4) | (117.6) | (3.281) | - |
Interest Income | 110.1 | 207.5 | 298.9 | 1,063.1 | 1,548.6 |
Income Tax Expense | (32.77) | (321.8) | (1,019.4) | (295.9) | (2,185.6) |
Net Income | |||||
Net Income | 74.14 | 1,262.2 | 3,865.5 | 2,524.5 | 5,367.9 |
Supplemental | |||||
EBIT | 540.1 | 1,977.9 | 4,703.6 | 1,760.6 | 6,004.9 |
EBITDA | 621.3 | 2,065.7 | 4,791.2 | 1,880.3 | 6,138 |