

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 46,587 | 57,385 | 53,054.4 | 40,620 | 27,937.6 | 27,253 | |
COGS | 43,151 | 53,110 | 50,938.3 | 34,883 | 22,538.8 | 21,961.4 | |
Gross Profit | 3,436 | 4,275 | 2,116.1 | 5,737 | 5,398.9 | 5,291.6 | |
Operating Expenses & Income | |||||||
Operating Income | 2,424 | 2,915 | 549.9 | 4,470 | 4,227.7 | 4,151.2 | |
Total Operating Expenses | 1,012 | 1,360 | 1,566.2 | 1,267 | 1,171.1 | 6,266.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,012 | 1,360 | 1,538 | 1,267 | 1,151 | 1,136 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,455.1) | (2,437.4) | (3,661.9) | (2,955) | (3,193.9) | (2,385.6) | |
Interest Income | 1,455 | 2,373 | 3,464 | 3,014 | 3,097 | 2,319 | |
Income Tax Expense | 165 | (319) | (55) | (301) | 94.63 | 26.89 | |
Net Income | |||||||
Net Income | 258 | 63 | 482 | 15 | (26.46) | (3.645593) | |
Supplemental | |||||||
EBIT | 2,424 | 2,915 | 3,509 | 4,470 | 3,639.6 | - | |
EBITDA | 4,707 | 6,138 | 6,292 | 7,674 | 6,722.7 | - | |