
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 10,144 | 8,874 | 8,476 | 8,706 | 9,254 |
COGS | 8,356 | 7,309 | 6,920 | 7,086 | 7,557 |
Gross Profit | 1,788 | 1,565 | 1,556 | 1,620 | 1,697 |
Operating Expenses & Income | |||||
Operating Income | 222 | 147 | 117 | 198 | 220 |
Total Operating Expenses | 9,922 | 8,727 | 8,359 | 8,508 | 9,034 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (96) | (98) | (94) | (81) | (75) |
Interest Income | 2 | 2 | 7 | 11 | 9 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 71 | (481) | 165 | 108 | 165 |
Supplemental | |||||
EBIT | - | (364) | 122 | 205 | 228 |
EBITDA | 560 | (56) | 421 | 494 | 522 |