

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 143,265.2 | 256,056.4 | 107,915 | 69,636 | 60,932.2 | 61,277.9 | |
COGS | 139,133.4 | 260,377.6 | 105,196 | 64,266 | 59,818.6 | 60,641.7 | |
Gross Profit | 4,131.8 | (4,321.1) | 2,719 | 5,370 | 1,113.6 | 636.3 | |
Operating Expenses & Income | |||||||
Operating Income | 3,486.5 | (4,664.9) | (665) | 1,104 | 364.9 | (4,766.8) | |
Total Operating Expenses | 645.3 | 343.7 | 3,384 | 4,266 | 748.7 | 5,403.4 | |
R&D Expenses | 14.07 | 10.28 | 7 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (124) | (775.3) | (504) | (583.9) | (229.9) | (176.1) | |
Interest Income | 138.9 | 424.1 | 519 | 346 | 434 | 298 | |
Income Tax Expense | (436) | 1,205.9 | 597 | 1,109 | (210.9) | (256.6) | |
Net Income | |||||||
Net Income | (3,665) | (17,747.9) | 6,308 | 297 | 1,396.5 | 1,686.2 | |
Supplemental | |||||||
EBIT | (3,888.3) | (11,445.5) | 5,804 | 1,892 | 364.9 | (4,409.4) | |
EBITDA | (3,296.6) | (10,649.7) | 8,236 | 3,392 | 893.7 | (3,894.7) | |