
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 11,389 | 22,938 | 14,492 | 12,570 | 13,739 |
COGS | 9,088 | 20,500 | 11,591 | 9,218 | 10,507 |
Gross Profit | 2,301 | 2,438 | 2,901 | 3,352 | 3,232 |
Operating Expenses & Income | |||||
Operating Income | 667 | 543 | 896 | 1,295 | 1,144 |
Total Operating Expenses | 10,722 | 22,395 | 13,596 | 11,275 | 12,595 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (71) | (103) | (182) | (182) | (201) |
Interest Income | - | 3 | 56 | 47 | 29 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 504 | 401 | 659 | 864 | 750 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 1,324 | 1,572 | - | - | - |