

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20,001 | 21,663 | 22,437 | 31,984 | 37,865 | 37,865 | |
COGS | 15,297 | 16,366 | 17,190 | 24,802 | 31,881 | 31,881 | |
Gross Profit | 4,704 | 5,297 | 5,247 | 7,182 | 5,984 | 5,984 | |
Operating Expenses & Income | |||||||
Operating Income | 3,377 | 3,861 | 3,784 | 4,522 | 3,125 | 3,125 | |
Total Operating Expenses | 1,327 | 1,436 | 1,463 | 2,660 | 2,859 | 2,859 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 184 | 194 | 210 | 824 | - | 91 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2) | (285) | - | (210) | (177) | (177) | |
Interest Income | 2 | 2 | 2 | 4 | - | - | |
Income Tax Expense | 1,132 | 1,343 | 1,265 | 2,714 | 1,274 | 1,274 | |
Net Income | |||||||
Net Income | 2,040 | 2,783 | 2,363 | 4,721 | 4,500 | 4,500 | |
Supplemental | |||||||
EBIT | 3,377 | 3,861 | 3,784 | 4,522 | 3,125 | 3,125 | |
EBITDA | 4,245 | 4,743 | 4,725 | 6,377 | 5,943 | 5,943 | |