
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,846.2 | 6,665.5 | 4,724.9 | 6,246 | 6,705.4 | 6,705.4 | |
COGS | 22,662.7 | 7,383.3 | 5,379.2 | 6,073.3 | 7,699 | 7,699 | |
Gross Profit | (8,816.5) | (717.8) | (654.3) | 172.7 | (993.6) | (993.6) | |
Operating Expenses & Income | |||||||
Operating Income | (9,584.7) | (1,496.8) | (1,373) | (439) | (1,526.4) | (1,526.4) | |
Total Operating Expenses | 768.2 | 779 | 718.7 | 611.7 | 532.8 | 532.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 39 | 30 | 29 | 28 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (28.29) | (6.313) | (14.92) | (21.8) | (51.88) | (51.88) | |
Interest Income | 76.48 | 0.204 | 0.423 | 1.114 | 4.811 | - | |
Income Tax Expense | 101.1 | 142.2 | 31.92 | 96.61 | 229.5 | 229.5 | |
Net Income | |||||||
Net Income | (5,771.4) | (1,628.8) | (1,683.3) | (566.8) | (1,798.9) | (1,798.9) | |
Supplemental | |||||||
EBIT | (9,584.7) | (1,496.8) | (1,373) | (439) | (1,526.4) | (1,526.4) | |
EBITDA | (9,259.1) | (1,201.6) | (1,099.3) | (245.2) | (1,339.5) | (1,339.5) | |