

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 29,029.8 | 14,800.5 | 28,625.4 | 18,310.3 | 15,109.4 | 14,878.8 | |
COGS | 19,343 | 9,266.2 | 23,335.1 | 12,470 | 12,224.8 | 11,705.5 | |
Gross Profit | 9,686.8 | 5,534.3 | 5,290.3 | 5,840.3 | 2,884.6 | 3,173.2 | |
Operating Expenses & Income | |||||||
Operating Income | 5,676.2 | 3,814.8 | 3,028.6 | 2,520.3 | (107.7) | 37.66 | |
Total Operating Expenses | 4,010.6 | 1,719.5 | 2,261.7 | 3,320 | 2,992.3 | 3,135.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 151 | 157 | 186 | 250 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (505.8) | (795.3) | (718.4) | (1,084.6) | (1,267.8) | (1,583) | |
Interest Income | 506.5 | 496.3 | 0.157 | 9.313 | 15.51 | - | |
Income Tax Expense | 1,470 | 207.8 | 782.7 | 703.7 | (315.8) | (82.74) | |
Net Income | |||||||
Net Income | 3,513.8 | 3,733.3 | 1,824.5 | 1,102.8 | (1,177.8) | (623.4) | |
Supplemental | |||||||
EBIT | 5,504.4 | 4,736.4 | 3,325.6 | 2,891.2 | (225.9) | (20.99) | |
EBITDA | 8,185 | 4,899 | 3,537.3 | 3,144.2 | 106.8 | 310.8 | |