
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 3,478.8 | 5,390 | 3,715 | 6,158 | 10,091 |
COGS | 2,453.2 | 2,845 | 2,376 | 3,613 | 5,564 |
Gross Profit | 1,025.6 | 2,545 | 1,339 | 2,545 | 4,527 |
Operating Expenses & Income | |||||
Operating Income | 873.3 | 2,423 | 1,223 | 2,312 | 4,133 |
Total Operating Expenses | 2,605.5 | 2,967 | 2,492 | 3,846 | 5,958 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 60.4 | 84 | 81 | 192 | 406 |
Earnings from Continuing Operations | |||||
Interest Expense | (229) | (199) | (259) | (344) | (537) |
Interest Income | 7.3 | 32 | 27 | 54 | 117 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 101.1 | 8 | 45 | (93) | (182) |
Supplemental | |||||
EBIT | - | 2,661 | 875 | 1,563 | 3,338 |
EBITDA | - | 4,207 | 2,324 | 3,308 | 6,297 |