
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 5,769 | 8,171 | 9,309 | 10,106 |
COGS | 4,968 | 6,792 | 7,749 | 8,411 |
Gross Profit | 801 | 1,379 | 1,560 | 1,695 |
Operating Expenses & Income | ||||
Operating Income | (27) | 453 | 597 | 703 |
Total Operating Expenses | 5,796 | 7,718 | 8,712 | 9,403 |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | 173 | 232 | 257 | 273 |
Earnings from Continuing Operations | ||||
Interest Expense | (143) | (180) | (130) | (157) |
Interest Income | 21 | 132 | 141 | 130 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | (169) | 324 | 452 | 494 |
Supplemental | ||||
EBIT | - | - | - | - |
EBITDA | - | - | - | - |