

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 326.7 | 1,448 | 2,202 | 8,702.5 | 32,038.8 |
COGS | - | - | - | 7,318.5 | 29,642.8 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | - | - | 269.9 | 666.4 | 1,046.4 |
Total Operating Expenses | - | - | - | 717.6 | 1,349.7 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 287.6 | 498.8 | 552.1 | 717.6 | 1,349.7 |
Earnings from Continuing Operations | |||||
Interest Expense | (133.6) | (212.4) | (286) | (496.7) | (1,039.9) |
Interest Income | 422.4 | 1,427 | 1,146 | 1,338.2 | 1,389.6 |
Income Tax Expense | 24.55 | 3.406 | (70.14) | (97.38) | (236.4) |
Net Income | |||||
Net Income | (107.2) | 2.329 | 262.2 | 393.4 | 724.2 |
Supplemental | |||||
EBIT | - | - | - | (350.7) | 610.7 |
EBITDA | - | - | - | (155.3) | 918.5 |