
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,710 | 5,014 | 3,340 | 2,933 | 2,753 | 5,740 | |
COGS | 2,906 | 3,780 | 1,341 | 1,219 | 2,907 | 5,147 | |
Gross Profit | 762 | 1,234 | 1,999 | 1,714 | (154) | (90) | |
Operating Expenses & Income | |||||||
Operating Income | 879 | 1,025 | (193) | 51 | (132) | (10) | |
Total Operating Expenses | 41 | 42 | 2,192 | 1,663 | (22) | 598 | |
R&D Expenses | 21 | 17 | 44 | 22 | 15 | - | |
Selling General & Admin Expenses | 1,149 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (123) | (117) | (159) | (195) | (164) | (365) | |
Interest Income | 9 | 8 | 41 | 37 | 12 | - | |
Income Tax Expense | 98 | 264 | 88 | 94 | 43 | 80 | |
Net Income | |||||||
Net Income | 298 | 740 | 109 | 14 | (477) | (617) | |
Supplemental | |||||||
EBIT | 891 | 1,053 | (31) | (7) | (132) | (43) | |
EBITDA | 1,150 | 1,324 | 209 | 231 | 138 | 530 | |