
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,433.8 | 806.7 | 6,875.6 | 7,099.8 | 4,399.3 |
COGS | 448 | 1,103.7 | 6,341.6 | 7,099.8 | 3,660.8 |
Gross Profit | 3,631.9 | 1,729 | 534 | 487 | 722.4 |
Operating Expenses & Income | |||||
Operating Income | 3,270.5 | 456.8 | 92.91 | 32.56 | 257.7 |
Total Operating Expenses | 361.4 | 1,326.4 | 434.3 | 404.1 | 464.7 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 62.27 | 65.8 | 63.32 | 67.77 | 358.2 |
Earnings from Continuing Operations | |||||
Interest Expense | (448) | (1,103.7) | (6,341.6) | (6,704.3) | (3,491.5) |
Interest Income | 883.9 | 1,106 | 3,257.1 | 3,503.3 | 2,797.1 |
Income Tax Expense | 0.0736 | 456.8 | - | - | - |
Net Income | |||||
Net Income | 3,270.5 | 456.8 | 98.71 | 82.93 | 257.7 |
Supplemental | |||||
EBIT | 3,270.5 | 456.8 | 94.71 | 32.56 | 257.8 |
EBITDA | 3,279.2 | 467.9 | 106.7 | 46.22 | 272.3 |