

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 25,136.6 | 17,047.8 | 16,944.8 | 20,335.1 | 29,948.6 | 29,948.6 | |
COGS | 19,854.2 | 12,941.9 | 13,474.1 | 16,441.1 | 24,416.9 | 24,416.9 | |
Gross Profit | 5,282.4 | 4,105.9 | 3,470.6 | 3,894 | 5,531.7 | 5,531.7 | |
Operating Expenses & Income | |||||||
Operating Income | 3,135.1 | 1,875.3 | 1,210.2 | 1,277.7 | 2,100.5 | 2,100.5 | |
Total Operating Expenses | 2,147.3 | 2,230.7 | 2,260.4 | 2,616.3 | 3,431.2 | 3,431.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 130 | 105 | 150 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | (1.107) | (3.629) | (3.817) | (3.817) | |
Interest Income | 0.594 | 118.5 | 5.75 | 10.34 | 19.3 | - | |
Income Tax Expense | 1,055.4 | 679.7 | 338.7 | 496.7 | 693.8 | 693.8 | |
Net Income | |||||||
Net Income | 2,121.1 | 1,302.2 | 488.1 | 876.1 | 1,245.1 | 1,245.1 | |
Supplemental | |||||||
EBIT | 3,176.5 | 1,981.9 | 826.1 | 1,372.6 | 2,100.5 | 2,091 | |
EBITDA | 3,197 | 2,004.8 | 857.6 | 1,452.3 | 2,230.6 | 2,221.2 | |