

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,634 | 1,692 | 1,597 | 1,648 | 4,626 | 7,683.4 | |
COGS | 776 | 2,448 | (3,487) | 3,494 | 3,169.8 | 6,060.8 | |
Gross Profit | 1,648 | 1,754 | 5,084 | 1,160.4 | 1,456.2 | 2,798.5 | |
Operating Expenses & Income | |||||||
Operating Income | 776 | 281 | 670 | 273.8 | 369.6 | 691.3 | |
Total Operating Expenses | 858 | 887 | 895 | 886.5 | 1,086.6 | 2,358.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 50 | 49 | 59 | 554.6 | 558.3 | 1,107.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (776) | (2,448) | (3,482) | (3,474.3) | (3,117.6) | (4,815.4) | |
Interest Income | 2,316 | 4,063 | 4,954 | - | - | - | |
Income Tax Expense | 192 | 157 | 154 | 145 | 127.7 | 272.7 | |
Net Income | |||||||
Net Income | 409 | 124 | 285 | 133 | 241.9 | 289.6 | |
Supplemental | |||||||
EBIT | 601 | 281 | 439 | 273.8 | 369.6 | 521.3 | |
EBITDA | 731 | 415 | 557 | 443.8 | 421.9 | 667.2 | |