

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 42,502 | 48,288 | 61,102 | 70,061 | 69,184.3 | 69,253.3 | |
COGS | 34,886 | 46,759 | 36,629 | 68,386 | 67,385.6 | - | |
Gross Profit | 7,616 | 1,529 | 24,473 | 70,061 | 1,798.6 | 19,387.4 | |
Operating Expenses & Income | |||||||
Operating Income | 2,020 | 2,020 | 2,498 | 3,079 | 2,483.8 | 2,081.6 | |
Total Operating Expenses | (491) | (491) | (562) | 66,982 | (685.2) | 17,305.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 430 | 561 | 722 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (148) | (333) | (719) | (647) | (501.9) | (502.4) | |
Interest Income | 26 | 58 | 122 | 106 | 95 | 95 | |
Income Tax Expense | 484 | 484 | 698 | 663 | 583.6 | 584 | |
Net Income | |||||||
Net Income | 1,103 | 1,458 | 3,302 | 2,061 | 1,824.5 | 1,808.2 | |
Supplemental | |||||||
EBIT | 1,598 | 1,598 | 2,498 | 3,698 | 2,483.8 | 2,251.6 | |
EBITDA | 2,711 | 2,867 | 4,516 | 5,824 | 4,531.5 | 4,301 | |