

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,672.3 | 1,466.7 | 1,369.6 | 1,329.6 | 1,594.8 | 1,584.6 | |
COGS | 9,100.6 | 13.31 | 14.7 | - | - | - | |
Gross Profit | 1,571.7 | 1,453.4 | 1,369.6 | 1,329.6 | 1,594.8 | - | |
Operating Expenses & Income | |||||||
Operating Income | 504 | 230.3 | 111.6 | 93.12 | 155.8 | 155 | |
Total Operating Expenses | 1,067.7 | 1,223.1 | 1,247.1 | 1,229.1 | 279.3 | 1,424.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,068 | 1,223.1 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.053) | (0.04) | (0.028) | (0.014) | (0.002) | (0.001) | |
Interest Income | 0.012 | 4.361 | 0.012 | 0.085 | 0.948 | - | |
Income Tax Expense | 125.1 | 62.53 | 40.93 | 37.36 | 7.077 | 15.58 | |
Net Income | |||||||
Net Income | 311 | 176 | 73.19 | 69.75 | (449.6) | (429.7) | |
Supplemental | |||||||
EBIT | 504 | 230.3 | 111.6 | 93.12 | 155.8 | 155 | |
EBITDA | 510.2 | 243.6 | 122.5 | 100.5 | 161 | 160 | |