
| 2024 | 2025 | 2026 | TTM | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 1,085 | 1,089 | 961 | 992.3 |
COGS | (46) | (29) | 898 | 709.4 |
Gross Profit | 1,131 | 1,118 | 63 | 282.9 |
Operating Expenses & Income | ||||
Operating Income | 404 | 322 | 63 | 62.88 |
Total Operating Expenses | 727 | 796 | 909 | - |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - |
Earnings from Continuing Operations | ||||
Interest Expense | (64) | (60) | (47) | (28) |
Interest Income | - | 18 | 12 | - |
Income Tax Expense | 93 | 72 | (5) | (0.0127) |
Net Income | ||||
Net Income | 319 | 192 | 11 | 20.88 |
Supplemental | ||||
EBIT | 394 | 313 | 55 | 54.88 |
EBITDA | 731 | 744 | 477 | 540.6 |