
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 8,814 | 12,555 | 14,546 | 15,078 | 15,449 |
COGS | 5,485 | 8,167 | 9,367 | 9,469 | 9,770 |
Gross Profit | 3,329 | 4,388 | 5,179 | 5,609 | 5,679 |
Operating Expenses & Income | |||||
Operating Income | 3,329 | 4,388 | 5,179 | 5,609 | 5,679 |
Total Operating Expenses | 5,485 | 8,167 | 9,367 | 9,469 | 9,770 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (652) | (771) | (801) | (876) | (917) |
Interest Income | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 3,517 | 3,927 | 3,718 | 4,141 | 3,867 |
Supplemental | |||||
EBIT | 4,797 | (2,282) | 5,573 | 6,358 | 6,086 |
EBITDA | 5,650 | (739) | 7,473 | 8,377 | 8,139 |