

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,269 | 5,646 | 5,479 | 5,780 | 5,937.6 | 11,498.5 | |
COGS | 3,813 | 3,705 | 3,615 | 3,259 | 4,874.8 | 10,774.7 | |
Gross Profit | 5,456 | 1,941 | 1,864 | 2,521 | 1,062.8 | 723.8 | |
Operating Expenses & Income | |||||||
Operating Income | 3,724 | (466) | (735) | 554 | 1,359 | 723.8 | |
Total Operating Expenses | 2,488 | 3,839 | 2,599 | 1,967 | 1,743 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (41.87) | (207) | (110.9) | (207) | (112.3) | (170.9) | |
Interest Income | 79 | 222 | 222 | 259 | 258 | - | |
Income Tax Expense | 1,024 | 174 | (106) | 304 | 308 | 600.9 | |
Net Income | |||||||
Net Income | 2,669 | (173) | (203) | 213 | 1,087 | 1,298 | |
Supplemental | |||||||
EBIT | 3,845 | (237) | (502) | 826 | 779 | 1,326 | |
EBITDA | 4,469 | 416 | 141 | 1,337 | 1,213 | 2,226.4 | |