
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 15,632.6 | 21,477.2 | 30,380.6 | 40,363.8 | 50,349.9 |
COGS | 4,814 | 8,079.5 | 11,298.4 | 13,303.4 | 16,119.4 |
Gross Profit | 10,818.6 | 13,397.7 | 19,082.2 | 27,060.4 | 34,230.5 |
Operating Expenses & Income | |||||
Operating Income | (1,062.3) | (8,469.3) | (6,329.8) | (4,735.1) | (2,653.4) |
Total Operating Expenses | 16,694.9 | 29,946.5 | 36,710.4 | 45,099 | 53,003.3 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (48.33) | (83.05) | (131.5) | (172.7) | (263.2) |
Interest Income | 0.078 | 0.549 | 1.287 | 6.491 | 57.97 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (1,482.3) | (9,449.8) | (6,315.1) | (6,330.6) | 1,587.3 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |