
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,834 | 16,612.1 | 28,858.5 | 41,897.4 | 47,636.6 | |
COGS | 3,219.1 | 14,982.4 | 23,957.1 | 34,581.2 | 39,912.6 | |
Gross Profit | 614.9 | 1,629.7 | 4,901.3 | 7,316.3 | 7,724 | |
Operating Expenses & Income | ||||||
Operating Income | 266.1 | 365.5 | 2,532.6 | 4,093.7 | 3,884.5 | |
Total Operating Expenses | 3,567.9 | 16,246.6 | 26,325.9 | 37,803.7 | 43,752.1 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 245.2 | 1,028.6 | 1,712 | 2,402 | 2,420.5 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (289.9) | (562.2) | (735.8) | (625.8) | (1,029.5) | |
Interest Income | 65.02 | 458.5 | 886.9 | 2,829.3 | 3,027.1 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (130.5) | 1,853.5 | 3,548.5 | 2,502.2 | 2,627.8 | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | - | - | - | - | - | |