

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,882 | 1,800.8 | 114,133.9 | 47,203.5 | 2,715.5 | 6,814.6 | |
COGS | 876.5 | 1,192.3 | 66,566.7 | 66,298.7 | 1,595.3 | 70,693.3 | |
Gross Profit | 1,882 | 1,800.8 | 47,567.2 | 47,203.5 | 1,120.1 | 4,160.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,852 | 1,699.3 | 19,656 | 47,203.5 | 504.8 | 3,447.3 | |
Total Operating Expenses | 481.3 | 454.6 | 27,911.2 | 29,605.7 | 615.3 | 14,314.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 331 | 40.8 | 803.3 | 1,647.9 | 676 | 141.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (876.5) | (2,101.6) | (66,566.7) | (66,298.7) | (2,636.6) | (2,636.6) | |
Interest Income | 26,087 | 3,397.3 | 98,558.7 | 98,425.5 | 50,022 | - | |
Income Tax Expense | 140.9 | 148.3 | 4,091 | 4,017.1 | 176.5 | 349.8 | |
Net Income | |||||||
Net Income | 516.2 | 804.9 | 22,488.9 | 16,404.7 | 724.5 | 1,399.6 | |
Supplemental | |||||||
EBIT | 442.9 | 863.8 | 19,656 | 20,418.3 | 841.7 | - | |
EBITDA | 462.7 | 900.8 | 20,861.2 | 21,201 | 876.4 | 13,145.1 | |