

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,973 | 10,397 | 9,218 | 7,603 | 5,328 | 13,034.6 | |
COGS | 8,135 | 9,785 | 8,442 | 7,199 | 5,023.8 | 12,319.9 | |
Gross Profit | 682 | 587 | 776 | 404 | 304.2 | 714.7 | |
Operating Expenses & Income | |||||||
Operating Income | (176) | (168) | (24) | (209) | (17.61) | (226) | |
Total Operating Expenses | 863 | 755 | 800 | 613 | 321.8 | 940.7 | |
R&D Expenses | 0 | - | - | - | - | - | |
Selling General & Admin Expenses | 662 | 411 | 266 | 284 | 193 | 284 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (108) | (158) | (293) | (282) | (262.1) | (488.8) | |
Interest Income | 3 | 85 | 68 | 41 | 74 | - | |
Income Tax Expense | (51) | (6) | 113 | 139 | 92.92 | 237.8 | |
Net Income | |||||||
Net Income | (99) | (232) | (1,502) | 225 | (732.6) | (524.2) | |
Supplemental | |||||||
EBIT | (69) | (80) | (1,096) | 646 | (377.6) | (402.7) | |
EBITDA | 87 | 63 | (978.8) | 742.8 | (307.1) | (239.1) | |