
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 11,535.9 | 2,427.3 | 2,297.6 | 2,029.2 | 11,281.6 | 11,281.6 |
COGS | 8,697.1 | 1,781.8 | 1,662 | 1,502.5 | 8,583.2 | 8,581 |
Gross Profit | 2,838.8 | 645.5 | 635.5 | 526.7 | 2,698.4 | 2,700.6 |
Operating Expenses & Income | ||||||
Operating Income | 1,346 | 212.6 | 162.6 | 238.4 | 1,259 | 332.9 |
Total Operating Expenses | 10,189.9 | 2,214.7 | 2,135 | 1,790.8 | 10,022.6 | 10,948.7 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 1,492.8 | 283.1 | 267.9 | 236.8 | 1,439.4 | 1,430.9 |
Earnings from Continuing Operations | ||||||
Interest Expense | (382) | (81.75) | (83.16) | (0.401901) | (390.1) | (390.1) |
Interest Income | 2.1 | 39.07 | 48.22 | 40.94 | 7.5 | 185.4 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 888.2 | 135.2 | 66.2 | 201.4 | (1,916.2) | (1,916.2) |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |