

| 2021 | 2022 | 2023 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 8,479 | 12,496.1 | 52,888.2 | 136,763.8 | 120,687.6 | |
COGS | 6,570.6 | 10,389.1 | 37,729.9 | 97,136.9 | 98,680.2 | |
Gross Profit | 1,908.4 | 2,107 | 15,158.3 | 39,626.9 | 22,007.4 | |
Operating Expenses & Income | ||||||
Operating Income | 825.4 | 518 | 7,179.8 | 15,031.5 | (5,752.7) | |
Total Operating Expenses | 7,653.6 | 11,978.1 | 45,708.4 | 121,732.4 | 126,440.4 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 786.6 | 1,117.1 | 7,948.4 | 24,558.1 | 17,608.1 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (143.2) | (423) | - | - | (4,621.6) | |
Interest Income | 9.565641 | 1,087.3 | 1,822 | 2,809 | 21.73 | |
Income Tax Expense | 93.15 | (75.8) | - | - | - | |
Net Income | ||||||
Net Income | 177.4 | (370.8) | 668.3 | 4,502.3 | 1,021.2 | |
Supplemental | ||||||
EBIT | 791.4 | 476.3 | - | - | - | |
EBITDA | 516.2 | 153.3 | 3,728 | - | - | |