
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,973 | 2,863 | 4,880 | 4,566 | 4,957 |
COGS | 1,723 | 2,486 | 4,102 | 3,774 | 4,094 |
Gross Profit | 250 | 377 | 778 | 792 | 863 |
Operating Expenses & Income | |||||
Operating Income | (98) | (132) | 35 | 86 | 173 |
Total Operating Expenses | 2,071 | 2,995 | 4,845 | 4,480 | 4,784 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 55 | 106 | 59 | 93 | 698 |
Earnings from Continuing Operations | |||||
Interest Expense | (14) | (48) | (144) | (121) | (112) |
Interest Income | 2 | 31 | 10 | 9 | 8 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 440 | (107) | (89) | (199) | 79 |
Supplemental | |||||
EBIT | 272 | (105) | 104 | (103) | 178 |
EBITDA | 544 | 4 | 466 | 299 | 612 |