

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,144 | 9,511 | 8,476 | 8,706 | 9,269.4 | 17,971.4 | |
COGS | 8,356 | 7,850 | 6,943 | 7,086 | 9,010 | - | |
Gross Profit | 1,788 | 1,661 | 1,533 | 1,620 | 246 | - | |
Operating Expenses & Income | |||||||
Operating Income | 222 | (346) | 117 | 198 | 269.1 | 413.3 | |
Total Operating Expenses | 1,566 | 1,441 | 1,439 | 1,422 | 2 | 8,770.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (96) | (104) | (94) | (81) | (74.12) | (128.7) | |
Interest Income | 2 | 2 | 7 | 11 | 9 | - | |
Income Tax Expense | 55 | 31 | 1 | 16 | (12.02) | 3.991687 | |
Net Income | |||||||
Net Income | 71 | (481) | 165 | 108 | 165.3 | 273.3 | |
Supplemental | |||||||
EBIT | 222 | (364) | 122 | 205 | 269.1 | 427.3 | |
EBITDA | 560 | (56) | 421 | 494 | 573.5 | 1,010.7 | |