

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 197 | 227 | 220 | 241 | 258 | 238 | |
COGS | 51 | 49 | 48 | 71 | 45 | 46 | |
Gross Profit | 146 | 178 | 172 | 170 | 213 | 192 | |
Operating Expenses & Income | |||||||
Operating Income | 6,358 | (9,246) | 4,731 | 5,701 | (4,688) | (3,825) | |
Total Operating Expenses | (6,212) | 9,424 | (4,559) | (5,531) | 4,901 | 4,017 | |
R&D Expenses | 0.000031 | 0.000042 | 0.000023 | - | - | - | |
Selling General & Admin Expenses | 24 | 26 | 48 | 71 | 51 | 41 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1) | (8) | (17) | (5,599) | (3) | (2,187) | |
Interest Income | 3 | 12 | 10 | 33 | 12 | 6 | |
Income Tax Expense | 15 | 19 | (4) | - | - | - | |
Net Income | |||||||
Net Income | 6,352 | (9,243) | 4,745 | 5,742 | (4,678) | (3,821) | |
Supplemental | |||||||
EBIT | 6,358 | (9,235) | 4,749 | 5,735 | (4,673) | (3,818) | |
EBITDA | 6,362 | (9,231) | 4,754 | 5,740 | (4,667) | (3,814) | |