
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,301 | 14,123 | 6,038 | 4,255 | 12,124 | 12,966 | |
COGS | 4,881 | 7,767 | 5,429 | 4,497 | 2,376 | 6,007 | |
Gross Profit | 2,420 | 6,356 | 609 | (242) | 9,748 | 6,959 | |
Operating Expenses & Income | |||||||
Operating Income | 2,325 | 6,165 | 464 | (760) | 2,471 | 3,485 | |
Total Operating Expenses | 95 | 191 | 145 | 518 | 7,277 | 3,474 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | 142 | 127 | 186 | 181 | 181 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (84) | (160) | (104) | (123) | (235) | (235) | |
Interest Income | - | 3 | 9 | 7 | - | - | |
Income Tax Expense | (106) | (1,285) | 698 | (127) | 463 | 463 | |
Net Income | |||||||
Net Income | 6,328 | 4,936 | 2,419 | (714) | 1,819 | 1,819 | |
Supplemental | |||||||
EBIT | 6,306 | 3,811 | 3,221 | (718) | 2,635 | 2,625 | |
EBITDA | 7,301 | 5,564 | 4,748 | 1,011 | 5,615 | 5,605 | |