
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 3,417 | 7,790 | 5,889 | 5,404 | 4,951 |
COGS | 1,260.8 | 2,153 | 1,809 | 1,708 | 1,498 |
Gross Profit | 2,156.2 | 5,637 | 4,080 | 3,696 | 3,453 |
Operating Expenses & Income | |||||
Operating Income | 1,073.7 | 3,290 | 1,809 | 1,618 | 1,180 |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | 10 |
Selling General & Admin Expenses | 59.45 | 158 | 155 | 154 | 150 |
Earnings from Continuing Operations | |||||
Interest Expense | (147.9) | (272) | (291) | (246) | (319) |
Interest Income | 3.625027 | 54 | 106 | 122 | 114 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 477.1 | 2,112 | 1,416 | 1,224 | 818 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 1,922.7 | 4,967 | - | - | - |