

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,466 | 3,145 | 3,165 | 3,252 | 3,309 | 3,320 | |
COGS | 2,769 | 2,658 | 2,725 | 2,850 | 3,144 | 3,198 | |
Gross Profit | 697 | 487 | 440 | 402 | 165 | 122 | |
Operating Expenses & Income | |||||||
Operating Income | 324 | (1,298) | 84 | 37 | 45 | 2 | |
Total Operating Expenses | 400 | 1,785 | 356 | 365 | 120 | 118 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (21) | (21) | (22) | (31) | (47) | (47) | |
Interest Income | 1 | 3 | 20 | 23 | 19 | 19 | |
Income Tax Expense | 74 | (330) | 24 | 6 | 1 | 1 | |
Net Income | |||||||
Net Income | 257 | (981) | 55 | 17 | (18) | (16) | |
Supplemental | |||||||
EBIT | 323 | (1,290) | 100 | 52 | 45 | 22 | |
EBITDA | 471 | (1,134) | 276 | 240 | 242 | 259 | |