

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,085 | 4,392.9 | 2,619.4 | 2,676.5 | 2,199 | |
COGS | 2,258.4 | 2,675.5 | 1,595.3 | 1,631.1 | 2,480.9 | |
Gross Profit | 1,826.6 | 1,717.4 | 1,024.1 | 1,045.4 | (281.9) | |
Operating Expenses & Income | ||||||
Operating Income | 489.8 | 257.7 | 115.7 | 79.21 | (537.4) | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (18.01) | (56.32) | (49.23) | (56.73) | (21.39) | |
Interest Income | 1.744137 | 10.63 | 8.349 | 7.509 | - | |
Income Tax Expense | 204.1 | 131.3 | - | - | - | |
Net Income | ||||||
Net Income | 451.4 | 296.4 | 110.9 | 103.9 | 511.3 | |
Supplemental | ||||||
EBIT | 837.9 | 722.7 | - | - | - | |
EBITDA | 927.7 | 758.7 | - | - | - | |