

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,416 | 4,057 | 2,986 | 2,504 | 2,142 | 2,142 | |
COGS | 1,983 | 1,476 | 1,325 | 1,235 | 1,061 | 1,061 | |
Gross Profit | 5,433 | 2,581 | 1,661 | 1,269 | 1,081 | 1,081 | |
Operating Expenses & Income | |||||||
Operating Income | (1,353) | (1,158) | (1,494) | (1,828) | (1,680) | (1,680) | |
Total Operating Expenses | 6,787 | 3,739 | 3,116 | 3,097 | 2,761 | 2,761 | |
R&D Expenses | 133 | 164 | 106 | - | - | - | |
Selling General & Admin Expenses | 1,270 | 1,258 | 1,476 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.517) | (26) | (21) | (3) | (11) | (11) | |
Interest Income | 0.288 | 27 | - | - | - | - | |
Income Tax Expense | 51 | 50 | 35 | 16 | 8 | 8 | |
Net Income | |||||||
Net Income | (2,097) | (1,380) | (1,458) | (1,695) | (3,418) | (3,418) | |
Supplemental | |||||||
EBIT | (2,045.4) | (1,311) | (1,535) | (2,173) | (1,680) | - | |
EBITDA | (1,953.4) | (1,303) | (1,522) | (2,141) | (1,675) | (1,649) | |