
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,572 | 3,454 | 2,850 | 3,074 | 2,898 | 3,057 |
COGS | 2,677 | 2,622 | 2,388 | 2,559 | 2,629 | 2,867 |
Gross Profit | 895 | 832 | 462 | 515 | 269 | 190 |
Operating Expenses & Income | ||||||
Operating Income | 577 | 543 | 186 | 219 | (21) | (97) |
Total Operating Expenses | 2,995 | 2,911 | 2,664 | 2,855 | 2,919 | 3,154 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 318 | 289 | 276 | 296 | 290 | 287 |
Earnings from Continuing Operations | ||||||
Interest Expense | (146) | (117) | (149) | (157) | (177) | (199) |
Interest Income | 7 | 9 | 18 | 10 | 6 | 5 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 286 | 497 | (316) | (48) | (470) | (549) |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |