

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 45,096 | 2,847 | 3,259 | 3,141.9 | 3,037.5 | 3,294.5 | |
COGS | 33,515 | 2,601 | 2,753.8 | 2,626.4 | 2,863.7 | 3,168.7 | |
Gross Profit | 11,581 | 246 | 505.2 | 515.5 | 173.8 | 125.8 | |
Operating Expenses & Income | |||||||
Operating Income | 8,500 | 44 | 210.9 | 379.6 | 98.88 | 11.88 | |
Total Operating Expenses | 36,596 | 2,803 | 3,048.1 | 2,762.3 | 2,938.6 | 3,282.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,962 | 124 | 313.3 | 282.5 | 234.6 | 244.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (136.6) | (193) | (217.3) | (290.9) | (311.8) | (310.8) | |
Interest Income | 72 | 13 | 38.22 | 49.44 | 47.84 | 42.84 | |
Income Tax Expense | 593.9 | (96) | - | - | - | - | |
Net Income | |||||||
Net Income | 2,121 | (30) | 7.819 | 126.4 | (103.9) | (187.9) | |
Supplemental | |||||||
EBIT | 8,307.8 | 44 | - | - | - | - | |
EBITDA | 5,546 | 67 | - | - | - | - | |