

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,299 | 17,774.8 | 19,012.7 | 19,539.8 | 20,494.6 | 21,445.8 | |
COGS | 10,567.6 | 14,743.6 | 13,049.4 | 13,953.2 | 16,861.7 | - | |
Gross Profit | (268.6) | 3,031.2 | 5,963.3 | 5,586.6 | 3,633 | 21,445.8 | |
Operating Expenses & Income | |||||||
Operating Income | (824.6) | 2,692.1 | 2,727.5 | 1,709.1 | 2,270.6 | 2,075.5 | |
Total Operating Expenses | 905.1 | 1,381.7 | 3,235.8 | 3,877.5 | 1,362.4 | 19,370.3 | |
R&D Expenses | 2.02875 | 1.5 | 1.4 | - | - | - | |
Selling General & Admin Expenses | 1,082 | 982.9 | 477.8 | 325.4 | 333 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (514.4) | (388.7) | (424.5) | (366.1) | (334.1) | - | |
Interest Income | 62.08 | 412.6 | 631.7 | 492 | 289.4 | - | |
Income Tax Expense | (191.9) | 473.5 | 342 | 152.6 | 394 | 1,114.4 | |
Net Income | |||||||
Net Income | (1,301.1) | 2,156.8 | 2,674.8 | 2,778 | 1,182.4 | 922.1 | |
Supplemental | |||||||
EBIT | (826) | 2,718.5 | 3,431.9 | 3,330.9 | 2,270.6 | 1,653 | |
EBITDA | 1,878.5 | 4,799 | 5,617.7 | 5,711.9 | 4,808.6 | 3,579.9 | |