

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 7,723 | 8,902 | 7,330 | 7,416 | 7,663 | |
COGS | 4,416 | 5,469 | 4,589 | 4,341 | 4,556 | |
Gross Profit | 3,307 | 3,433 | 2,741 | 3,075 | 3,107 | |
Operating Expenses & Income | ||||||
Operating Income | 1,068 | 1,443 | 772 | 474 | 410 | |
Total Operating Expenses | 6,655 | 7,459 | 6,558 | 6,942 | 7,253 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (98) | (144) | (119) | (97) | (126) | |
Interest Income | 6 | - | - | - | - | |
Income Tax Expense | 210 | 301 | - | - | - | |
Net Income | ||||||
Net Income | 756 | 1,452 | (153) | 218 | 165 | |
Supplemental | ||||||
EBIT | 1,068 | 1,437 | - | - | - | |
EBITDA | 1,520 | 2,109 | - | - | - | |