

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,257 | 6,902 | 2,386 | 3,127 | 985 | 830 | |
COGS | 1,934 | 7,493 | 2,144 | 2,854 | 1,048 | 880 | |
Gross Profit | 3,323 | (591) | 242 | 273 | (63) | (50) | |
Operating Expenses & Income | |||||||
Operating Income | 3,315 | (712) | (1,656) | (563) | (142) | (131) | |
Total Operating Expenses | 8 | 121 | 1,898 | 836 | 79 | 89 | |
R&D Expenses | 0.000002 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 168 | 121 | 80 | 118 | 92 | 96 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (226) | (212) | (271) | (227) | (121) | (93) | |
Interest Income | 142 | 53 | 23 | 31 | 32 | 99 | |
Income Tax Expense | 34 | (83) | (28) | 6 | 13 | 13 | |
Net Income | |||||||
Net Income | 3,386 | (717) | (1,982) | (950) | (215) | 11 | |
Supplemental | |||||||
EBIT | 3,683 | (447) | (2,465) | (867) | (104) | 90 | |
EBITDA | 3,721 | (428) | (2,451) | (850) | (91) | 99 | |