
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,404 | 39,893 | 14,416 | 10,264 | 10,658 | 10,616 | |
COGS | 8,995 | 34,779 | 13,217 | 9,026 | 8,781 | 8,629 | |
Gross Profit | 3,409 | 5,114 | 1,199 | 1,238 | 1,877 | 1,987 | |
Operating Expenses & Income | |||||||
Operating Income | 2,328 | 3,825 | (170) | 33 | 314 | 339 | |
Total Operating Expenses | 1,081 | 1,289 | 1,369 | 1,205 | 1,563 | 1,648 | |
R&D Expenses | - | - | - | - | 5 | - | |
Selling General & Admin Expenses | 715 | 768 | 1,059 | 759 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1) | (42) | (1) | - | - | - | |
Interest Income | 11 | 128 | - | 7 | 71 | - | |
Income Tax Expense | 46 | (1) | 152 | (7) | 118 | 132 | |
Net Income | |||||||
Net Income | 2,267 | 3,667 | 7,530 | 4,195 | 2,638 | 2,693 | |
Supplemental | |||||||
EBIT | 2,328 | 3,825 | (170) | 33 | 314 | 339 | |
EBITDA | 2,433 | 3,931 | (62) | 160 | 453 | 477 | |