

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,863.8 | 2,793.5 | 7,291.5 | 9,230.7 | 11,471.7 | |
COGS | 4,528.3 | 2,983.1 | 7,500.8 | 8,940 | 10,624.1 | |
Gross Profit | (1,664.5) | (189.6) | (209.3) | 290.7 | 847.6 | |
Operating Expenses & Income | ||||||
Operating Income | (1,882.5) | (296.2) | (530) | 145.9 | 489 | |
Total Operating Expenses | 4,746.2 | 3,089.7 | 7,821.4 | 9,084.8 | 10,982.7 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 137.2 | 158.5 | 332.3 | 320.5 | 346.9 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (111.4) | (172.8) | (273.4) | (228.2) | (157.2) | |
Interest Income | 78.07 | 146.7 | 178.2 | 110 | 71.49 | |
Income Tax Expense | (122.1) | 37.04 | - | - | - | |
Net Income | ||||||
Net Income | (1,800.1) | (374.6) | (2,016.7) | 156.8 | 323.6 | |
Supplemental | ||||||
EBIT | (1,888.1) | (237.1) | (1,742.5) | 418.8 | 613.4 | |
EBITDA | (1,516) | 115.5 | (1,286.2) | 833.5 | 962 | |