
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 25,711.3 | 55,078 | 57,330.7 | 53,977.1 | 46,557.4 | |
COGS | 25,581.9 | 54,742.2 | 56,531.8 | 52,895.9 | 45,563.7 | |
Gross Profit | 129.4 | 335.8 | 798.9 | 1,081.2 | 993.8 | |
Operating Expenses & Income | ||||||
Operating Income | 72.94 | 139.7 | 354.4 | 417.7 | 304 | |
Total Operating Expenses | 25,638.3 | 54,938.3 | 56,976.3 | 53,559.4 | 46,253.5 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 74.15 | 84.35 | 161 | 217.9 | 212.5 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (57.13) | (91.21) | (192.7) | (151.3) | (256.6) | |
Interest Income | 11.2 | 29.74 | 51.28 | 83.33 | 100.5 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | 18.71 | (13.25) | 90.22 | (69.7) | (113.8) | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | - | - | - | - | - | |