
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,031 | 437 | 1,122 | 647 | 897 | 873 | |
COGS | 290 | 274 | 257 | 216 | 195 | 195 | |
Gross Profit | 1,741 | 163 | 865 | 431 | 702 | 678 | |
Operating Expenses & Income | |||||||
Operating Income | 1,418 | 251 | 700 | 326 | 622 | 594 | |
Total Operating Expenses | 613 | 186 | 422 | 321 | 275 | 279 | |
R&D Expenses | 5 | 5 | 6 | 4 | 3 | - | |
Selling General & Admin Expenses | 236 | 186 | 103 | 61 | 41 | 77 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2) | (2) | (2) | (2) | (1) | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 1,405 | 235 | 529 | 303 | 617 | 578 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 1,465 | 302 | - | - | - | - | |