

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 18,186.9 | 38,324 | 2,942.8 | 5,389.8 | 4,953.3 | |
COGS | 4,727.9 | 13,752.9 | 1,197 | 3,321 | 2,276.6 | |
Gross Profit | 13,459 | 24,571.1 | 1,745.8 | 2,068.9 | 2,676.7 | |
Operating Expenses & Income | ||||||
Operating Income | (2,187.3) | 13,270.6 | 679.9 | 651.1 | 1,416 | |
Total Operating Expenses | 20,374.2 | 25,053.4 | 1,917.6 | 4,539.1 | 3,537.3 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 1,292.5 | 1,575 | 226.8 | 464.6 | 624.6 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (371) | (805.5) | (178.7) | (204.7) | (138.7) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 1,110.6 | 3,653.5 | - | - | - | |
Net Income | ||||||
Net Income | 19,594.5 | 10,162 | 337.2 | 115.7 | 130.6 | |
Supplemental | ||||||
EBIT | 7,363 | - | - | - | - | |
EBITDA | 21,287.3 | 14,758.2 | - | - | - | |