

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 5,706.4 | 11,253.1 | 7,686.8 | 8,978.6 | 9,701 | |
COGS | 3,290.5 | 7,397.2 | 4,019.6 | 4,666.7 | 5,011.5 | |
Gross Profit | 2,415.9 | 3,855.9 | 3,667.2 | 4,311.9 | 4,689.6 | |
Operating Expenses & Income | ||||||
Operating Income | 97.07 | 911.8 | 1,121.7 | 1,423.3 | 1,460.6 | |
Total Operating Expenses | 5,609.3 | 10,341.3 | 6,565 | 7,555.3 | 8,240.4 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | 24.32 | 44.73 | 96.24 | 134.9 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (193.8) | (258.5) | (319.9) | (396.9) | (416) | |
Interest Income | 46.9 | 54.64 | 139.3 | 173.8 | 122.8 | |
Income Tax Expense | (131.5) | (17.1) | - | - | - | |
Net Income | ||||||
Net Income | (18.4) | (19) | 437.5 | 151.8 | 295.1 | |
Supplemental | ||||||
EBIT | 208.8 | 249 | - | - | - | |
EBITDA | 733.5 | 885.8 | - | - | - | |