

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 47,507.4 | 2,157.2 | 2,553.7 | 3,140.7 | 3,631.6 | |
COGS | 68,577.2 | 958.5 | 1,116 | 1,255.3 | 1,242.8 | |
Gross Profit | (21,069.8) | 1,198.8 | 1,437.7 | 1,885.4 | 2,388.8 | |
Operating Expenses & Income | ||||||
Operating Income | (22,201.8) | 181.2 | 228.1 | 291.6 | 344.8 | |
Total Operating Expenses | 1,132 | 1,017.5 | 1,210 | 1,593.7 | 2,044 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (82.36) | (11.64) | (1.688) | (0.357) | (5.782) | |
Interest Income | 2.359 | 0.015 | 0.016 | 0.467 | 1.962 | |
Income Tax Expense | 23.84 | (21.7) | (33.68) | 51.24 | 67.17 | |
Net Income | ||||||
Net Income | (26,307.9) | 5,028.6 | 261.9 | 358 | 264.4 | |
Supplemental | ||||||
EBIT | (26,201.7) | 5,018.6 | 229.9 | 409.6 | 335.9 | |
EBITDA | (26,184.7) | 5,035.3 | 248.2 | 431 | 374.4 | |