
| 2023 | 2024 | 2025 | |
|---|---|---|---|
Revenue | |||
Total revenue | 1,387.3 | 3,573.3 | 4,915.5 |
COGS | 1,092.2 | 2,569.1 | 3,553.8 |
Gross Profit | - | - | - |
Operating Expenses & Income | |||
Operating Income | 48.24 | 370.8 | 477.7 |
Total Operating Expenses | 246.9 | 633.3 | 884 |
R&D Expenses | - | - | - |
Selling General & Admin Expenses | 493 | 966.1 | 1,204.1 |
Earnings from Continuing Operations | |||
Interest Expense | (79.41) | (266.9) | (470.4) |
Interest Income | - | 6.32 | 2.117 |
Income Tax Expense | (17.08) | (3.39) | (26.23) |
Net Income | |||
Net Income | (47.64) | 104.3 | (12.84) |
Supplemental | |||
EBIT | 48.86 | 368.3 | 481.7 |
EBITDA | 88.2 | 473.4 | 625.1 |