
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 9,410.8 | 5,268.6 | 24,684.2 | 31,387.2 | 34,787.5 |
COGS | 7,833.9 | 5,541.6 | 15,400.5 | 19,519.1 | 21,758.6 |
Gross Profit | 1,576.9 | (273) | 9,283.7 | 11,868.1 | 13,028.8 |
Operating Expenses & Income | |||||
Operating Income | (2,329.1) | (3,596.2) | 4,568.9 | 6,211.2 | 6,758.1 |
Total Operating Expenses | 11,739.9 | 8,864.8 | 20,115.4 | 25,176 | 28,029.4 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 399.3 | 229.3 | 1,051.9 | 1,704.4 | 1,774.2 |
Earnings from Continuing Operations | |||||
Interest Expense | (1,270.3) | (1,532) | (1,726.4) | (1,404.4) | (1,259) |
Interest Income | 4.789 | 71.7 | 83.02 | 75.2 | 53.64 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (3,846.6) | (5,231.9) | 2,638.3 | 4,603.4 | 5,074.8 |
Supplemental | |||||
EBIT | - | (3,684.2) | 4,411.4 | 6,067.9 | 6,400.3 |
EBITDA | (400.2) | (1,650.6) | 6,297.5 | 7,922.1 | 8,536.3 |