
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,265 | 7,296 | 5,809 | 5,458 | - | 5,318 | |
COGS | 4,716 | 5,926 | 4,902 | 4,682 | - | 4,805 | |
Gross Profit | 549 | 1,370 | 907 | 776 | - | 513 | |
Operating Expenses & Income | |||||||
Operating Income | 143 | 769 | 383 | 182 | - | 99 | |
Total Operating Expenses | 5,122 | 6,527 | 5,426 | 5,276 | - | 5,219 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 165 | 190 | 166 | 185 | 163 | 380 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (112) | (108) | (107) | (104) | - | (114) | |
Interest Income | 8 | 10 | 48 | 28 | - | 16 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 13 | 536 | 259 | 33 | - | (20) | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 453 | 1,082 | - | - | - | - | |