
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 20,301.5 | 1,525.3 | 1,290.9 | 868.9 | 893.2 |
COGS | 15,972 | 1,167.6 | 939.5 | 613.2 | 650.3 |
Gross Profit | 4,329.6 | 357.7 | 351.3 | 255.7 | 242.9 |
Operating Expenses & Income | |||||
Operating Income | 2,883 | 249.9 | 248.9 | 158.4 | 153.6 |
Total Operating Expenses | 17,418.6 | 1,275.4 | 1,041.9 | 710.5 | 739.6 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 1,379.1 | 30.13 | 32.93 | 33.26 | 33.41 |
Earnings from Continuing Operations | |||||
Interest Expense | (655) | (44.04) | (59.52) | (60.3) | (43.49) |
Interest Income | 333.7 | 0.882202 | 50.26 | 54.94 | 52.48 |
Income Tax Expense | 726.5 | - | - | - | - |
Net Income | |||||
Net Income | 2,024.8 | 186.2 | 195.7 | 165 | 160.2 |
Supplemental | |||||
EBIT | 3,026.3 | - | - | - | - |
EBITDA | 3,473.3 | 300.3 | - | - | - |