

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 14,566.2 | 11,920.4 | 11,747.1 | 3,209 | 169.5 | |
COGS | 14,257 | 14,747.6 | 15,306.3 | 3,695.5 | 162.3 | |
Gross Profit | 335.2 | (2,755.5) | (3,559.2) | (486.6) | 7.199 | |
Operating Expenses & Income | ||||||
Operating Income | (14,777.7) | (3,325.3) | (2,105) | 28,249.2 | (1,638.3) | |
Total Operating Expenses | 15,112.9 | 559 | (1,454.3) | (28,735.7) | 1,645.5 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 292.6 | 395.9 | 676.7 | 938.2 | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1,026.8) | (2,087.1) | (4,061.3) | (1,292.6) | - | |
Interest Income | 85.88 | 145.8 | 212.2 | 462 | - | |
Income Tax Expense | (66.48) | 249.5 | 1,206 | 567.5 | 27.61 | |
Net Income | ||||||
Net Income | (12,576.4) | (3,759.5) | (3,847.5) | 39,887.8 | (2,785.2) | |
Supplemental | ||||||
EBIT | (11,612.4) | (1,438.2) | 1,949.7 | 41,710.5 | (1,638.3) | |
EBITDA | (10,070.4) | 397.9 | 4,122.2 | 42,801 | (958.8) | |