

| 2018 | 2019 | 2020 | 2021 | 2022 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,141 | 1,666 | 1,723 | 1,770 | 1,605 | 1,619 | |
COGS | 1,280 | 975 | 993 | 984 | 924 | 960 | |
Gross Profit | 861 | 691 | 730 | 786 | 681 | 659 | |
Operating Expenses & Income | |||||||
Operating Income | (1,125) | (9) | 154 | 135 | 11 | (5) | |
Total Operating Expenses | 956 | 701 | 680 | 659 | 670 | 654 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 507 | 325 | 332 | 369 | 431 | 444 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (202) | (197) | (175) | (151) | (105) | (111) | |
Interest Income | 200 | 195 | - | - | - | - | |
Income Tax Expense | (62) | 5 | (22) | (13) | 2 | - | |
Net Income | |||||||
Net Income | (1,264) | 72 | (47) | 46 | (150) | (155) | |
Supplemental | |||||||
EBIT | (1,124) | (9) | 154 | 135 | 11 | (5) | |
EBITDA | (675) | 367 | 502 | 425 | 249 | 213 | |