
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 82 | 68 | - | - | 3 | 5 | |
COGS | 697 | 677 | 716 | 676 | 17 | (347) | |
Gross Profit | (615) | (609) | (716) | (676) | (14) | 352 | |
Operating Expenses & Income | |||||||
Operating Income | (731) | (1,852) | (835) | (786) | (901) | (970) | |
Total Operating Expenses | 116 | 1,243 | 119 | 110 | 887 | 1,322 | |
R&D Expenses | 697 | 677 | 716 | 676 | 745 | 779 | |
Selling General & Admin Expenses | 115.9 | 129 | 119 | 110 | 142 | 121 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (53.92) | (1,000) | - | - | - | - | |
Interest Income | 0.525 | - | - | - | - | - | |
Income Tax Expense | (5) | 985 | - | - | - | - | |
Net Income | |||||||
Net Income | (755) | (1,723) | (796) | (748) | (816) | (900) | |
Supplemental | |||||||
EBIT | (760) | (738) | (796) | (748) | (816) | (896) | |
EBITDA | (744) | (716) | (775) | (727) | (786) | (858) | |