
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 5,439 | 7,249 | 979 | 9,235 | 9,619 |
COGS | 5,330 | 6,956 | 480 | 5,093 | 5,237 |
Gross Profit | 109 | 293 | 499 | 4,142 | 4,382 |
Operating Expenses & Income | |||||
Operating Income | 109 | 293 | 34 | 477 | 570 |
Total Operating Expenses | 5,330 | 6,956 | 945 | 8,758 | 9,049 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | 465 | 4,486 | - |
Earnings from Continuing Operations | |||||
Interest Expense | (131) | (125) | (25) | (261) | (232) |
Interest Income | 24 | 16 | 21 | 7 | 4 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (76) | 85 | 110 | 13 | 22 |
Supplemental | |||||
EBIT | - | 271 | 145 | 406 | 417 |
EBITDA | - | 282 | 229 | 1,309 | 1,379 |