

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,021 | 15,567 | 6,946 | 5,153 | 4,371 | 3,254 | |
COGS | 7,291 | 14,900 | 6,459 | 4,720 | 4,067 | 2,984 | |
Gross Profit | 730 | 667 | 487 | 433 | 304 | 270 | |
Operating Expenses & Income | |||||||
Operating Income | (568) | (931) | (386) | (320) | (273) | (522) | |
Total Operating Expenses | 1,298 | 1,598 | 873 | 753 | 577 | 792 | |
R&D Expenses | 134 | 169 | 167 | 141 | 79 | 88 | |
Selling General & Admin Expenses | 620 | 346 | 206 | 182 | 238 | 449 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (143) | (385) | (211) | (133) | (131) | (114) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 1 | 2 | 1 | 1 | - | - | |
Net Income | |||||||
Net Income | (662) | (1,353) | (275) | (392) | (1,300) | (1,521) | |
Supplemental | |||||||
EBIT | (564) | (966) | (63) | (296) | (1,169) | (1,407) | |
EBITDA | (509) | (876) | 9 | (243) | (1,123) | (1,378) | |