
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 208 | 333 | 383 | 512 | 658 |
COGS | 16 | 64 | 85 | 120 | 60 |
Gross Profit | 192 | 269 | 298 | 392 | 598 |
Operating Expenses & Income | |||||
Operating Income | (13) | (61) | (26) | (1) | 108 |
Total Operating Expenses | 221 | 394 | 409 | 513 | 550 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 33 | 40 | 44 | 53 | - |
Earnings from Continuing Operations | |||||
Interest Expense | (10) | (58) | (87) | (98) | (116) |
Interest Income | 11 | 28 | 33 | 33 | 37 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 118 | 272 | 96 | 67 | 74 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |