
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,784 | 6,236 | 4,629.8 | 7,725.5 | 5,514.2 | |
COGS | 3,087.2 | 4,946.2 | 3,491.9 | 6,301.3 | 4,152.8 | |
Gross Profit | 696.8 | 1,289.8 | 1,137.9 | 1,424.2 | 1,361.4 | |
Operating Expenses & Income | ||||||
Operating Income | 11.49 | 599.5 | 241.2 | 562.5 | 331.1 | |
Total Operating Expenses | 3,772.5 | 5,636.5 | 4,388.7 | 7,163 | 5,183.1 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 1.192 | 0.783 | 1.036 | 1.255 | 1.229 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (15.9) | (10.88) | (9.94) | (10.01) | (8.391) | |
Interest Income | 6.669 | 3.058 | 6.479 | 7.217 | 11.9 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | 1.304 | 521.6 | 217.4 | 580.1 | 364.5 | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | - | - | - | - | - | |