
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 11,141 | 2,386.9 | 2,610.6 | 1,987.3 | 12,233 | 10,157.5 |
COGS | 8,430 | 1,904.8 | 2,094.5 | 1,612.8 | 9,982 | 8,119.6 |
Gross Profit | 2,711 | 482 | 516 | 374.5 | 2,251 | 2,037.9 |
Operating Expenses & Income | ||||||
Operating Income | 2,545 | 153.4 | 253.7 | 318.4 | 1,387 | 1,418.1 |
Total Operating Expenses | 8,596 | 2,233.4 | 2,356.9 | 1,669 | 10,846 | 8,739.4 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 166 | 39.16 | 52.55 | 46.62 | 227 | 173.8 |
Earnings from Continuing Operations | ||||||
Interest Expense | (911) | (4.161937) | (271.8) | (240.4) | (43) | (1,074.8) |
Interest Income | 298 | 152.3 | 232.2 | 173.7 | 1,199 | 728.1 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | (409) | (103.3) | 51.31 | 271.8 | 910 | 1,428.5 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |