

| 2020 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 97,905 | 4,857.9 | 3,883 | 3,688 | 7,826.9 |
COGS | 87,141 | 2,943.8 | 3,228.1 | 4,032 | 6,452.9 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 638 | 905 | (21.01) | (1,182.9) | 758.1 |
Total Operating Expenses | 10,126 | 1,009.1 | 675.9 | 838.9 | 615.9 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 8,946 | 1,012.7 | 827.5 | 700.9 | 678.4 |
Earnings from Continuing Operations | |||||
Interest Expense | (5,339) | (232.6) | (69.54) | (195.5) | (1,725.2) |
Interest Income | 2,413 | 316.6 | 1,399.2 | 1,256.2 | 1,921.7 |
Income Tax Expense | (2,467) | (162.1) | (251.8) | 231.5 | (308.2) |
Net Income | |||||
Net Income | (5,630) | 826.9 | 1,056.8 | 109.4 | 646.5 |
Supplemental | |||||
EBIT | (237) | 905 | (21.01) | (1,182.9) | 758.1 |
EBITDA | 3,483 | 1,009.3 | 116.3 | (1,030.6) | 963.8 |