

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 47,372.4 | 61,876.8 | 64,899 | 44,510.3 | 45,826.3 | |
COGS | 40,247.2 | 4,545.5 | 56,122.6 | 1,809.7 | 1,786 | |
Gross Profit | 5,990.5 | 57,331.3 | 8,776.4 | 42,700.6 | 44,040.3 | |
Operating Expenses & Income | ||||||
Operating Income | 3,268.6 | 4,019.5 | 3,838 | 1,872.7 | 2,518.2 | |
Total Operating Expenses | 2,721.9 | 53,325.6 | 4,084.8 | 40,827.9 | 43,308.1 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 45.11 | 50.28 | 64.79 | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1,157.7) | (1,615.2) | (2,649.4) | (1,185.8) | (996.2) | |
Interest Income | 396.7 | 770.6 | 1,282.2 | - | - | |
Income Tax Expense | 768.5 | 846.4 | 789.9 | 351 | - | |
Net Income | ||||||
Net Income | 1,361.3 | 1,624.6 | 43.47 | 4,033.8 | 386.3 | |
Supplemental | ||||||
EBIT | 3,600.4 | 4,661.2 | 3,815.2 | 2,433.2 | - | |
EBITDA | 7,358.8 | 9,206.7 | 8,465.4 | 4,243 | - | |