

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 543.7 | 6,778 | 6,431 | 7,181 | 11,096.5 | 18,112 | |
COGS | 384.6 | 4,883 | 3,966 | 4,289 | 6,165 | 10,443.7 | |
Gross Profit | 159.1 | 1,895 | 2,465 | 2,892 | 4,931.4 | 7,668.3 | |
Operating Expenses & Income | |||||||
Operating Income | (61.22) | (1,384) | (562) | 124 | 285.4 | 409.5 | |
Total Operating Expenses | 209.6 | 2,532 | 3,027 | 2,768 | 4,646 | 7,258.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 209.6 | 2,532 | 2,647 | 2,773 | 4,542 | 2,773 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (28.14) | (571) | (585) | (586) | (1,080.2) | (1,645.4) | |
Interest Income | 4.382421 | 483 | 920 | 930 | 662 | - | |
Income Tax Expense | 7.258385 | 48 | 151 | 181 | 122.7 | 303.7 | |
Net Income | |||||||
Net Income | 837 | 4,331 | 2,855 | 5,242 | 5,085.9 | 10,275 | |
Supplemental | |||||||
EBIT | 1,298 | 10,267 | 7,571 | 13,150 | - | - | |
EBITDA | 1,311.5 | 10,472 | 7,782 | 13,341 | 285.4 | 16,540.7 | |