
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 52,626.9 | 5,018.7 | 4,739 | 5,057.6 | 5,014 | |
COGS | 45,892.1 | 4,528.7 | 4,241.6 | 4,673.6 | 4,641.9 | |
Gross Profit | 6,734.8 | 490 | 497.4 | 384 | 372.1 | |
Operating Expenses & Income | ||||||
Operating Income | 5,417.5 | 377.5 | 265.3 | 171.9 | 175.6 | |
Total Operating Expenses | 47,209.3 | 4,641.2 | 4,473.7 | 4,885.7 | 4,838.4 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 2,186.8 | 203.4 | 236.8 | 221 | 211.8 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (121.9) | (48.52) | (60.22) | (61.63) | (50.71) | |
Interest Income | 42.3 | 21.59 | 22.94 | 23.09 | 17.01 | |
Income Tax Expense | 579.8 | - | - | - | - | |
Net Income | ||||||
Net Income | 4,968.1 | 268.6 | 167.1 | 167.6 | 82.89 | |
Supplemental | ||||||
EBIT | 5,448.4 | - | - | - | - | |
EBITDA | 5,726.7 | 365.7 | - | - | - | |