
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 14,744 | 23,741 | 26,458 | 19,913 | 19,492 |
COGS | 13,115 | 21,696 | 16,835 | 15,826 | 16,661 |
Gross Profit | 1,629 | 2,045 | 9,623 | 4,087 | 2,831 |
Operating Expenses & Income | |||||
Operating Income | (74) | 173 | 7,551 | 1,948 | 771 |
Total Operating Expenses | 14,818 | 23,568 | 18,907 | 17,965 | 18,721 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (196) | (220) | (306) | (269) | (243) |
Interest Income | 5 | 55 | 269 | 313 | 243 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 1,210 | (782) | 3,929 | 1,332 | (72) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 963 | 503 | - | - | - |