

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,815 | 1,358 | 1,865 | 2,951 | 4,473 | 3,305 | |
COGS | 509 | 588 | 146 | 607 | 745 | 884 | |
Gross Profit | 1,306 | 770 | 1,719 | 2,344 | 3,728 | 2,087 | |
Operating Expenses & Income | |||||||
Operating Income | (1,641) | (966) | (536) | 1,054 | 2,094 | 1,285 | |
Total Operating Expenses | 2,947 | 1,736 | 2,255 | 1,290 | 1,634 | 1,933 | |
R&D Expenses | 1,234 | 878 | 805 | 818 | 897 | 966 | |
Selling General & Admin Expenses | 1,252 | 652 | 1,169 | 132 | 227 | 511 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (20.22) | (24) | (23) | (24) | - | (20) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 2 | 1 | 8 | (347) | 225 | 335 | |
Net Income | |||||||
Net Income | (3,687) | (1,028) | (541) | 1,411 | 1,883 | 2,080 | |
Supplemental | |||||||
EBIT | (1,641) | (966) | (536) | 1,054 | 2,094 | 2,395 | |
EBITDA | (1,615) | (905) | (465) | 1,131 | 2,180 | 2,440 | |