
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,386 | 1,869 | 2,007 | 1,654 | 1,894 | 2,016 | |
COGS | 731 | 947 | 1,004 | 913 | 990 | 1,061 | |
Gross Profit | 655 | 922 | 1,003 | 741 | 904 | 955 | |
Operating Expenses & Income | |||||||
Operating Income | (57) | (37) | (1) | (3,225) | (440) | (387) | |
Total Operating Expenses | 712 | 959 | 2,089 | 3,966 | 1,344 | 1,342 | |
R&D Expenses | 544 | 789 | 888 | 1,083 | 1,151 | 1,124 | |
Selling General & Admin Expenses | 34 | 50 | 197 | 70 | 80 | 105 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3) | (24) | (4) | - | - | - | |
Interest Income | 3 | 18 | 9 | - | - | - | |
Income Tax Expense | 18 | 50 | 43 | (73) | 15 | (54) | |
Net Income | |||||||
Net Income | (75) | (82) | (1) | (3,090) | (392) | (4,062) | |
Supplemental | |||||||
EBIT | (57) | (8) | (1) | (3,163) | (377) | - | |
EBITDA | 469 | 559 | (1) | (2,657) | 140 | (3,737) | |