
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 5,102 | 3,251 | 2,933 | 2,753 |
COGS | 1,766 | 1,341 | 1,219 | 1,284 |
Gross Profit | 3,336 | 1,910 | 1,714 | 1,469 |
Operating Expenses & Income | ||||
Operating Income | 1,264 | 39 | 70 | (195) |
Total Operating Expenses | 3,838 | 3,212 | 2,825 | 2,948 |
R&D Expenses | 17 | 44 | 22 | 15 |
Selling General & Admin Expenses | - | - | - | - |
Earnings from Continuing Operations | ||||
Interest Expense | (116) | (150) | (188) | (164) |
Interest Income | 8 | 41 | 37 | 12 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 740 | 109 | 14 | (477) |
Supplemental | ||||
EBIT | 1,303 | 261 | 215 | (361) |
EBITDA | 1,792 | 579 | 366 | 105 |