
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 14,121 | 15,395 | 14,688 | 14,535 | 15,126 |
COGS | 13,314 | 14,362 | 13,760 | 13,574 | 14,170 |
Gross Profit | 807 | 1,033 | 928 | 961 | 956 |
Operating Expenses & Income | |||||
Operating Income | 209 | 479 | 421 | 439 | 428 |
Total Operating Expenses | 13,912 | 14,916 | 14,267 | 14,096 | 14,698 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 598 | 554 | 507 | 522 | 528 |
Earnings from Continuing Operations | |||||
Interest Expense | (199) | (193) | (191) | (201) | (204) |
Interest Income | 9 | 22 | 28 | 24 | 26 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (120) | 205 | 18 | (281) | 48 |
Supplemental | |||||
EBIT | 253 | 488 | 324 | 113 | 450 |
EBITDA | 603 | 828 | 656 | 438 | 779 |