

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,265 | 7,296 | 5,809 | 5,458 | - | 5,276 | |
COGS | 4,716 | 5,926 | 4,902 | 4,682 | - | 5,241 | |
Gross Profit | 549 | 1,370 | 907 | 776 | - | 35 | |
Operating Expenses & Income | |||||||
Operating Income | 146 | 770 | 380 | 182 | - | (649) | |
Total Operating Expenses | 406 | 601 | 527 | 594 | - | 5,925 | |
R&D Expenses | 43 | 47 | 44 | 42 | - | - | |
Selling General & Admin Expenses | 100 | 118 | 365 | 116 | 163 | 361 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (112) | (108) | (107) | (104) | - | (130) | |
Interest Income | 8 | 10 | 48 | 28 | - | 15 | |
Income Tax Expense | (1) | 137 | 72 | 82 | - | - | |
Net Income | |||||||
Net Income | 13 | 536 | 259 | 33 | - | (664) | |
Supplemental | |||||||
EBIT | 116 | 777 | 363 | 219 | - | (627) | |
EBITDA | 444 | 1,078 | 731 | 497 | 332 | (233) | |