
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 631 | 6,414.7 | 7,646.2 | 7,065.3 | 6,499.8 | |
COGS | 653 | 5,054.5 | 6,436.4 | 6,467.8 | 5,865.5 | |
Gross Profit | (22) | 1,360.2 | 1,209.7 | 597.5 | 634.3 | |
Operating Expenses & Income | ||||||
Operating Income | (52) | 1,216.9 | 939.3 | 142 | 390.5 | |
Total Operating Expenses | 683 | 5,197.8 | 6,706.8 | 6,923.4 | 6,109.2 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 22 | 75.91 | 182.4 | 297.6 | 505.4 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (239) | (592.8) | (600.4) | (144.1) | (48.37) | |
Interest Income | 6 | 9.566244 | 100.1 | 449.7 | 162.6 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (170) | 2,537.1 | 2,196.6 | (4,488.9) | 1,787.9 | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | - | - | - | - | - | |