

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,269 | 5,646 | 5,479 | 5,780 | 5,816 | 11,610.9 | |
COGS | 5,446 | 5,027 | 5,020 | 3,259 | 3,272 | 8,238.7 | |
Gross Profit | 3,823 | 2,559 | 2,534 | 2,521 | 2,544 | 3,372.3 | |
Operating Expenses & Income | |||||||
Operating Income | 3,472 | (466) | (735) | 554 | 887 | 1,405.3 | |
Total Operating Expenses | 351 | 22 | 3,269 | 1,967 | 1,657 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (44) | (207) | (109) | (207) | (211) | (172.3) | |
Interest Income | 79 | 222 | 222 | 259 | 258 | - | |
Income Tax Expense | 1,024 | 174 | (106) | 304 | 308 | 612.9 | |
Net Income | |||||||
Net Income | 2,669 | (173) | (203) | 213 | 1,087 | 1,286.8 | |
Supplemental | |||||||
EBIT | 3,845 | (237) | (502) | 826 | 1,578 | 1,263.3 | |
EBITDA | 4,469 | 416 | 141 | 1,337 | 2,012 | 2,183.5 | |