
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 6,962 | 16,817 | 13,994 | 13,179 | 12,984 |
COGS | 3,845 | 6,540 | 7,519 | 7,501 | 8,448 |
Gross Profit | 3,117 | 10,277 | 6,475 | 5,678 | 4,536 |
Operating Expenses & Income | |||||
Operating Income | 3,256 | 10,277 | 6,475 | 5,678 | 4,536 |
Total Operating Expenses | 3,706 | 6,540 | 7,519 | 7,501 | 8,448 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 226 | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (204) | (131) | (258) | (335) | (260) |
Interest Income | 27 | 155 | 273 | 220 | 259 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 1,983 | 6,498 | 1,660 | 3,573 | 2,718 |
Supplemental | |||||
EBIT | - | 9,305 | 3,531 | 4,704 | 4,109 |
EBITDA | - | 12,253 | 7,670 | 9,466 | 9,354 |