

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,152.9 | 4,637.7 | 5,310.4 | 9,489.7 | 9,394 | 9,393.2 | |
COGS | 4,626.9 | 4,197.3 | 4,861.8 | 8,994.6 | 8,218 | 8,216.2 | |
Gross Profit | 526 | 440.3 | 448.6 | 495.1 | 1,176 | 1,177 | |
Operating Expenses & Income | |||||||
Operating Income | (587) | (243.5) | (149.6) | 187.2 | (3,428) | (2,792.7) | |
Total Operating Expenses | 1,112.9 | 683.8 | 598.2 | 307.9 | 4,604 | 3,968.8 | |
R&D Expenses | 0 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 103 | 74 | 51 | 49 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.001) | (0.161) | (0.298) | - | (3) | - | |
Interest Income | 1.193 | 284.3 | 2.558 | 1.225 | 15 | - | |
Income Tax Expense | 0.395 | 1.567 | 2.109 | 6.008 | 123 | 131.6 | |
Net Income | |||||||
Net Income | (1,707.4) | (369.8) | 390.9 | 236.7 | (3,998) | (3,997.4) | |
Supplemental | |||||||
EBIT | (1,707) | (304.3) | (74.5) | 301.7 | (3,776) | (2,406.7) | |
EBITDA | (1,702.9) | (303.2) | (62.05) | 314.7 | (3,727) | (2,355.8) | |