

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 7,252.5 | 11,042.8 | 10,457.2 | 10,131.9 | 10,186.5 | |
COGS | 3,549.5 | 11,183.9 | 6,107 | 6,268.3 | 6,412.3 | |
Gross Profit | 3,703 | (141.2) | 4,350.2 | 3,863.6 | 3,774.2 | |
Operating Expenses & Income | ||||||
Operating Income | 2,817.2 | (511.2) | 2,889.2 | 2,229.1 | 1,992.9 | |
Total Operating Expenses | 4,435.3 | 11,553.9 | 7,568 | 7,902.8 | 8,193.6 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (304.8) | (350.7) | (318.3) | (319) | (306) | |
Interest Income | 46.51 | 89.56 | 199.1 | 195.1 | 240.9 | |
Income Tax Expense | 742.5 | - | - | - | - | |
Net Income | ||||||
Net Income | 2,554 | (108.7) | 1,710.5 | 1,189.4 | 1,208.7 | |
Supplemental | ||||||
EBIT | 2,823.2 | (489.9) | 2,813.4 | 2,169.9 | 2,143.3 | |
EBITDA | 3,494 | 735.4 | 3,672.4 | 3,227 | 3,122.3 | |