| Period Ending: |
LTM
(Last Twelve Months) |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
|---|---|---|---|---|---|---|---|---|
| Report Filing | 2025-11-10 | 2025-04-01 | 2024-03-01 | 2023-03-17 | 2022-03-30 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Revenue | 7,713 | 8,208 | 7,683 | 6,803 | 6,375 | 9,606 | 9,903 | 6,956 |
| Cost of Revenue | 7,060 | 7,568 | 6,794 | 6,163 | 5,983 | 8,853 | 9,058 | 6,513 |
| Gross Profit | 653 | 640 | 889 | 640 | 392 | 753 | 845 | 443 |
| Operating Expenses | 367 | 577 | 268 | 203 | 167 | 313 | 336 | 212 |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General and Administrative | 310 | 326 | 268 | 203 | 167 | 313 | 336 | 212 |
| Other Operating Expenses | 57 | 251 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 286 | 63 | 621 | 437 | 225 | 440 | 509 | 231 |
| Net Non-Operating Interest | -628.6 | 0 | -878 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 16.1 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 628.6 | 0 | 894.1 | 0 | 0 | 0 | 0 | 0 |
| Equity & Other Income/(Expense) | -1,769 | -2,138 | -654 | 225 | -208 | -581 | -634 | -307 |
| Income Before Tax | -2,112 | -2,075 | -911 | 662 | 17 | -141 | -125 | -76 |
| Income Tax Expense | -94 | -148 | 72 | -34 | 5 | -14 | 9 | 43 |
| Income Attributable to Non-Controlling Interest | -944 | -1,039 | -1,502 | -215 | -24 | 37 | -6 | -71 |
| Net Income | -1,074 | -888 | 519 | 911 | 36 | -164 | -128 | -48 |
| Depreciation and Amortization | 745 | 780 | 1,024 | 892 | 603 | 585 | 520 | 247 |
| EBITDA | 1,031 | 843 | 1,645 | 1,329 | 828 | 1,025 | 1,029 | 478 |
| Earnings Per Share (EPS) | -15.05 | -12.17 | 5.25 | 8.85 | 0.49 | -1.75 | -1.35 | -0.65 |
| Diluted Earnings Per Share | -15.05 | -12.17 | 5.25 | 8.85 | 0.49 | -1.75 | -1.35 | -0.65 |
| Weighted Average Shares Outstanding | 70 | 72.95 | 98.89 | 98.89 | 73.5 | 98.94 | 98.94 | 74 |
| Diluted Weighted Average Shares Outstanding | 70 | 72.95 | 98.89 | 98.89 | 73.5 | 98.94 | 98.94 | 74 |
