
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,699 | 3,549 | 947 | (2,550) | (4,188) | - | |
COGS | (13,259) | - | - | 49 | 35 | - | |
Gross Profit | 14,958 | 3,549 | 947 | (2,599) | (4,237) | - | |
Operating Expenses & Income | |||||||
Operating Income | 14,661 | (19,399) | (4,903) | (2,622) | (4,542.6) | (8,743.3) | |
Total Operating Expenses | 147 | 22,948 | 5,850 | 23 | 15 | 7,940.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 319 | 371 | 417 | 8 | 1 | 81 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (53) | (69) | (238) | (49) | (95) | (61.87) | |
Interest Income | 16 | 66 | 219 | 264 | 411 | 188 | |
Income Tax Expense | 5 | - | - | 1 | (889.8) | (894.5) | |
Net Income | |||||||
Net Income | 14,777 | (19,519) | (4,766) | (2,623) | (3,337.6) | (7,708.2) | |
Supplemental | |||||||
EBIT | 14,782 | (19,450) | (4,766) | - | - | - | |
EBITDA | 14,835 | 229 | 357 | (2,622) | (4,542.6) | (8,825.5) | |