

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 518 | 366 | 261 | 1,062 | 438 | 3,266 | |
COGS | 177 | 181 | 50 | 66 | 502 | 1,248 | |
Gross Profit | 341 | 185 | 211 | 996 | (64) | 2,018 | |
Operating Expenses & Income | |||||||
Operating Income | (1,425) | (858) | (468) | 350 | 6,287 | 7,531 | |
Total Operating Expenses | 1,766 | 1,043 | 679 | 646 | (6,351) | (5,513) | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,284.8 | 883 | 638 | 71 | - | 924 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (210) | (76.04) | (19.07) | (1.602) | - | (1,805) | |
Interest Income | 6.832 | 13.64 | 0.007 | - | - | - | |
Income Tax Expense | 2 | 1 | 1 | 1,953 | (1,096) | (5,701) | |
Net Income | |||||||
Net Income | (737) | 977 | (683) | 4,439 | (95,046) | (283,879) | |
Supplemental | |||||||
EBIT | (1,150) | 1,054 | (662.9) | 6,393.6 | (96,142) | (231,531) | |
EBITDA | (629) | 1,232 | (612.9) | 6,409.6 | (96,081) | (230,745.7) | |