
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 7,374 | 8,369 | 7,790 | 6,917 | 7,810 |
COGS | 6,593 | 7,373 | 6,795 | 6,061 | 6,903 |
Gross Profit | 781 | 996 | 995 | 856 | 907 |
Operating Expenses & Income | |||||
Operating Income | 355 | 393 | 419 | 387 | 425 |
Total Operating Expenses | 7,019 | 7,976 | 7,371 | 6,530 | 7,385 |
R&D Expenses | 80 | 87 | 89 | 53 | 54 |
Selling General & Admin Expenses | 401 | 490 | 474 | 429 | 414 |
Earnings from Continuing Operations | |||||
Interest Expense | (24) | (37) | (64) | (55) | (53) |
Interest Income | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 164 | 245 | 221 | 279 | 352 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 437 | 556 | - | - | - |