

| 2018 | 2019 | 2020 | 2021 | 2022 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,265 | 2,130 | 1,938 | 2,212 | 2,173 | 1,952 | |
COGS | 1,550 | 1,892 | 1,778 | 2,020 | 2,088 | 2,022 | |
Gross Profit | 715 | 238 | 160 | 192 | 85 | (70) | |
Operating Expenses & Income | |||||||
Operating Income | (131) | (56) | 17 | (97) | (22) | (195) | |
Total Operating Expenses | 218 | 192 | 170 | 182 | 92 | 94 | |
R&D Expenses | 17 | 15 | - | - | - | - | |
Selling General & Admin Expenses | 195 | 167 | 156 | 155 | 146 | 150 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (53) | (41) | (52) | (59) | (61) | (78) | |
Interest Income | 13 | 12 | 12 | 12 | 15 | 15 | |
Income Tax Expense | (8) | 150 | 12 | (31) | 63 | 64 | |
Net Income | |||||||
Net Income | (163) | (170) | (105) | (74) | (181) | (349) | |
Supplemental | |||||||
EBIT | (118) | (56) | 17 | (97) | (22) | (195) | |
EBITDA | 14 | 54 | 131 | 22 | 85 | 43 | |