

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 11,352 | 22,946 | 14,492 | 12,570 | 13,739 | |
COGS | 9,088 | 20,502 | 11,591 | 9,218 | 10,507 | |
Gross Profit | 2,264 | 2,444 | 2,901 | 3,352 | 3,232 | |
Operating Expenses & Income | ||||||
Operating Income | 660 | 671 | 855 | 1,229 | 1,098 | |
Total Operating Expenses | 10,692 | 22,275 | 13,637 | 11,341 | 12,641 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (68) | (92) | (182) | (182) | (201) | |
Interest Income | 6 | 14 | 56 | 47 | 29 | |
Income Tax Expense | 36 | 344 | - | - | - | |
Net Income | ||||||
Net Income | 504 | 401 | 659 | 864 | 750 | |
Supplemental | ||||||
EBIT | 633 | 669 | 1,061 | 1,393 | 1,293 | |
EBITDA | 1,324 | 1,572 | 1,862 | 2,277 | 2,248 | |