
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 2,293 | 2,876 | 2,784 | 2,815 | 2,133 |
COGS | 1,235 | 1,586 | 1,524 | 1,550 | 1,132 |
Gross Profit | 1,058 | 1,290 | 1,260 | 1,265 | 1,001 |
Operating Expenses & Income | |||||
Operating Income | 340 | 515 | 832 | 778 | 569 |
Total Operating Expenses | 1,953 | 2,361 | 1,952 | 2,037 | 1,564 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 763 | 354 | 151 | 168 | 148 |
Earnings from Continuing Operations | |||||
Interest Expense | (353) | (453) | (601) | (573) | (323) |
Interest Income | 29 | 74 | 175 | 121 | 36 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 1,349 | 861 | 181 | 479 | 145 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |