
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,543.1 | 1,848.3 | 1,262.8 | 1,647.4 | 2,349.1 | |
COGS | 1,436.5 | 1,173.7 | 823.8 | 825.1 | 944.3 | |
Gross Profit | 106.6 | 674.5 | 439 | 822.3 | 1,404.8 | |
Operating Expenses & Income | ||||||
Operating Income | (86.06) | (27.46) | (146.6) | 377.3 | 1,002 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 4.168913 | 11.13 | 7.21 | 9.501 | 14.75 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (17.03) | (34.18) | (24.94) | (25.17) | (10.48) | |
Interest Income | 0.372224 | 6.785132 | 7.291 | 13.75 | 29.42 | |
Income Tax Expense | 8.611297 | (15.11) | - | - | - | |
Net Income | ||||||
Net Income | 20.93 | (39.67) | (186) | 254.4 | 715.1 | |
Supplemental | ||||||
EBIT | 61.35 | 1.95957 | - | - | - | |
EBITDA | 178.6 | 607.4 | - | - | - | |