

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 9,713.9 | 8,074.1 | 4,923 | 5,780 | 5,816 | |
COGS | 3,686.9 | 4,297.4 | 3,264 | 3,259 | 3,272 | |
Gross Profit | 6,027 | 3,776.8 | 1,659 | 2,521 | 2,544 | |
Operating Expenses & Income | ||||||
Operating Income | 9,713.9 | 8,074.1 | 126 | 943 | 887 | |
Total Operating Expenses | 6,191.6 | 6,710.1 | 4,797 | 4,837 | 4,929 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (159.3) | (233.7) | (236) | (207) | (211) | |
Interest Income | 82.79 | 241.3 | 219 | 259 | 258 | |
Income Tax Expense | 1,073.2 | 419.5 | - | - | - | |
Net Income | ||||||
Net Income | 2,797.1 | (188) | (203) | 213 | 1,087 | |
Supplemental | ||||||
EBIT | 3,594.6 | 1,009.7 | - | - | - | |
EBITDA | 4,683.5 | 1,174.9 | - | - | - | |