
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 618.8 | 1,911.7 | 4,425.4 | 6,873.7 | 6,300.8 | |
COGS | 553.1 | 1,505.1 | 3,586.2 | 6,197.6 | 5,021.8 | |
Gross Profit | 65.62 | 406.6 | 839.2 | 676.1 | 1,279 | |
Operating Expenses & Income | ||||||
Operating Income | 20.74 | 276.7 | 511.3 | (7.541025) | 664.8 | |
Total Operating Expenses | 49.37 | 123.4 | 327.9 | 6,881.2 | 5,636 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 29.05 | 82.68 | 175.7 | 356.8 | 303 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (9.095547) | (2.550851) | (159) | (592.6) | (311.2) | |
Interest Income | 2.631016 | 6.825906 | 28.44 | 76.61 | 37.03 | |
Income Tax Expense | 8.486215 | 46.7 | (330.9) | - | - | |
Net Income | ||||||
Net Income | 21.27 | 156.6 | 683.5 | (448.4) | 269.4 | |
Supplemental | ||||||
EBIT | 36.83 | 317.1 | 511.6 | - | - | |
EBITDA | 61.13 | 349.3 | 661.3 | - | - | |