

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,975 | 5,275 | 5,209 | (19,848) | 2,743 | 9 | |
COGS | 1 | 24 | 25 | 24 | - | - | |
Gross Profit | 4,635 | 5,251 | 5,425 | (19,872) | 2,743 | - | |
Operating Expenses & Income | |||||||
Operating Income | (42) | 5,233 | 5,390 | (19,884) | 2,690 | (48) | |
Total Operating Expenses | 42 | 18 | 35 | 30 | 53 | (110) | |
R&D Expenses | 1,784 | 1,484 | 2,465 | - | - | - | |
Selling General & Admin Expenses | 27 | 15 | 10 | 8 | 17 | 23 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6) | (8) | (326) | (368) | (311) | (293) | |
Interest Income | 6 | 64 | 32 | 48 | 69 | 222 | |
Income Tax Expense | 3 | (53) | 47 | (133) | (5) | (31) | |
Net Income | |||||||
Net Income | 824 | 5,492 | 5,074 | (20,017) | 2,651 | 95 | |
Supplemental | |||||||
EBIT | 4,575 | 5,407 | 5,442 | (19,790) | 2,957 | - | |
EBITDA | 4,576 | 5,408 | 5,443 | (19,789) | 2,958 | - | |