
| 2020 | 2021 | 2022 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,795 | 1,775 | 2,412 | 2,073 | 2,626 | 3,236 | |
COGS | 1,344 | 1,534 | 1,642 | 1,409 | 1,625 | 1,937 | |
Gross Profit | 451 | 241 | 770 | 664 | 1,001 | 1,299 | |
Operating Expenses & Income | |||||||
Operating Income | (159) | (446) | 104 | 165 | 16 | 304 | |
Total Operating Expenses | 1,954 | 2,221 | 2,308 | 1,908 | 2,610 | 2,932 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 113 | 147 | 106 | 163 | 624 | 614 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (363) | (326) | (359) | (238) | (302) | (347) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (664) | (989) | (1,289) | 998 | (219) | (21) | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |