

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 136,124.6 | 120,491.9 | 51,626.8 | 42,596.7 | 61,355.7 | 58,243.7 | |
COGS | 134,098.7 | 120,995.9 | 51,733.4 | 42,706 | 60,209.9 | - | |
Gross Profit | 2,025.9 | (504.1) | 481.1 | (109.3) | 1,145.8 | 10,878 | |
Operating Expenses & Income | |||||||
Operating Income | (6.784) | 256 | (2.157) | (3.194) | 575.1 | 11,650 | |
Total Operating Expenses | 6.784 | (3.526) | 2.157 | 3.194 | 570.7 | (772.3) | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.252 | 2.479 | 2.157 | 3.194 | 257.9 | 236 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (510.8) | (834.6) | (27.29) | (30.8) | (59.25) | (59.33) | |
Interest Income | 506.7 | 1.913 | 5.116 | 7.708 | - | - | |
Income Tax Expense | 102 | (55.91) | 38.47 | 51.07 | (29.33) | (20.54) | |
Net Income | |||||||
Net Income | 402.1 | (522.7) | 454.8 | 78.86 | (82.4) | 429.4 | |
Supplemental | |||||||
EBIT | (6.784) | 256 | 0.517881 | - | (211.4) | - | |
EBITDA | (6.784) | 256 | (2.157) | - | (177.4) | 11,105.7 | |