
| 2016 | 2017 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | - | 23,068 | 22,693 | 25,201 | 44,329 | |
COGS | - | - | 21,890 | 20,963 | 23,097 | 34,952 | |
Gross Profit | - | - | 1,178 | 1,730 | 2,104 | 9,377 | |
Operating Expenses & Income | |||||||
Operating Income | (3.046) | (3.298) | 628 | 836 | 929 | 7,213 | |
Total Operating Expenses | 3.046 | 3.298 | 550 | 894 | 1,175 | 7,139 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | 194 | 349 | 410 | 436 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.069) | (1.587) | (220) | (404) | (541) | (694) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (0.066) | 1.838 | 36 | 175 | 58 | 205 | |
Net Income | |||||||
Net Income | 55.07 | 86.78 | 394 | 874 | (5) | 181 | |
Supplemental | |||||||
EBIT | - | - | 650 | 1,453 | 1,130 | 1,991 | |
EBITDA | 56.07 | 90.2 | 837 | 1,816 | 1,813 | 2,932 | |