

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,368 | 4,484.5 | 2,085.5 | 319.1 | 294.4 | 294.4 | |
COGS | 2,536.6 | 3,775.8 | 2,544.5 | 300.4 | 456.1 | 456.1 | |
Gross Profit | 831.4 | 708.7 | (459.1) | 18.64 | (161.7) | (161.7) | |
Operating Expenses & Income | |||||||
Operating Income | 233.2 | 56.47 | (1,840) | (569.8) | (1,446.5) | (1,446.5) | |
Total Operating Expenses | 598.2 | 652.3 | 1,380.9 | 588.4 | 1,284.8 | 1,284.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 600 | 86 | 1,174 | 58 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.546) | (8.538) | (28.66) | (35.41) | (28.1) | (28.1) | |
Interest Income | 5.027 | 1.806 | 1.551 | - | - | - | |
Income Tax Expense | 15.24 | 59.06 | 2.079 | 1.99 | 2.285 | 2.285 | |
Net Income | |||||||
Net Income | 187.1 | (7.863) | (3,028.8) | (715.8) | (1,525.5) | (1,525.5) | |
Supplemental | |||||||
EBIT | 233.2 | 56.47 | (1,840) | (569) | - | - | |
EBITDA | 248.5 | 70.06 | (1,821.6) | (569.8) | (1,446.5) | (1,446.5) | |