
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 7,185 | 7,629 | 7,993 | 8,234 | 9,489 |
COGS | 6,904 | 7,202 | 7,593 | 7,883 | 9,021 |
Gross Profit | 281 | 427 | 400 | 351 | 468 |
Operating Expenses & Income | |||||
Operating Income | 14 | 170 | 134 | 71 | 188 |
Total Operating Expenses | 7,171 | 7,459 | 7,859 | 8,163 | 9,301 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (39) | (32) | (32) | (31) | (35) |
Interest Income | 30 | 44 | 81 | 65 | 80 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 140 | 288 | 197 | 178 | 263 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 213 | 430 | - | - | - |