
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 3,710 | 5,102 | 3,251 | 2,933 | 2,753 |
COGS | 1,221 | 1,766 | 1,341 | 1,219 | 1,284 |
Gross Profit | 2,489 | 3,336 | 1,910 | 1,714 | 1,469 |
Operating Expenses & Income | |||||
Operating Income | 764 | 1,264 | 39 | 70 | (195) |
Total Operating Expenses | 2,946 | 3,838 | 3,212 | 2,863 | 2,948 |
R&D Expenses | 21 | 17 | 44 | 22 | 15 |
Selling General & Admin Expenses | 1,149 | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (114) | (109) | (150) | (174) | (164) |
Interest Income | 9 | 8 | 41 | 37 | 12 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 298 | 740 | 109 | 14 | (477) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 1,144 | 1,792 | - | - | - |