

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,115 | (19,133) | (4,674) | (2,550) | 10 | (6,212) | |
COGS | 42 | 55 | 44 | 49 | 35 | - | |
Gross Profit | 15,115 | (19,133) | (4,718) | (2,599) | (4,237) | (6,247) | |
Operating Expenses & Income | |||||||
Operating Income | 14,782 | (19,464) | (4,766) | (2,622) | (4,554) | (8,211) | |
Total Operating Expenses | 333 | 386 | 48 | 23 | 15 | - | |
R&D Expenses | 0.000009 | 0.000005 | 0.000005 | - | - | - | |
Selling General & Admin Expenses | 322 | 372 | 2 | 8 | 1 | 66 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (42) | (55) | (44) | (49) | (95) | (67) | |
Interest Income | 136 | 160 | 103 | 655 | 316 | 254 | |
Income Tax Expense | 5 | (19,679) | (5,123) | 1 | (892) | (892) | |
Net Income | |||||||
Net Income | 14,777 | (19,519) | (4,766) | (2,623) | (3,346) | (7,187) | |
Supplemental | |||||||
EBIT | 14,782 | (19,464) | (10,973) | (5,697) | - | - | |
EBITDA | 14,782 | (19,464) | (4,766) | (2,622) | (4,554) | (8,395) | |