
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 8,822 | 10,229 | 9,218 | 7,603 | 5,321 |
COGS | 8,135 | 9,642 | 8,442 | 7,199 | 4,992 |
Gross Profit | 687 | 587 | 776 | 404 | 329 |
Operating Expenses & Income | |||||
Operating Income | (176) | (242) | (24) | (209) | (144) |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 662 | 411 | 266 | 284 | 193 |
Earnings from Continuing Operations | |||||
Interest Expense | (108) | (158) | (293) | (282) | (259) |
Interest Income | 3 | 85 | 68 | 41 | 74 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (99) | (232) | (1,502) | 225 | (749) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 87 | 63 | - | - | - |