
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 443 | 433 | 1,495 | 558 | 1,111 | 1,350 | |
COGS | 18 | 16 | 52 | 78 | 174 | 156 | |
Gross Profit | 425 | 417 | 1,443 | 480 | 937 | 1,194 | |
Operating Expenses & Income | |||||||
Operating Income | (472) | (494) | 435 | (523) | 43 | 251 | |
Total Operating Expenses | 897 | 910 | 1,008 | 1,003 | 894 | 929 | |
R&D Expenses | 0 | 0.000001 | 0 | - | - | - | |
Selling General & Admin Expenses | 11 | 12 | 12 | 12 | 11 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (259) | (97) | - | - | - | - | |
Interest Income | 244 | 85 | - | - | - | - | |
Income Tax Expense | 3 | 3 | 67 | 3 | 44 | 75 | |
Net Income | |||||||
Net Income | (212) | (397) | 377 | (466) | 210 | 437 | |
Supplemental | |||||||
EBIT | (473) | (495) | 438 | (523) | 254 | 397 | |
EBITDA | (404) | (442) | 496 | (462) | 313 | 453 | |