

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,685 | 1,538 | 1,477 | 1,094.8 | 1,769 | 3,275 | |
COGS | 142 | 29 | 29 | 22.37 | 24 | 28 | |
Gross Profit | 1,543 | 1,392 | 1,448 | 1,219.4 | 1,745 | 3,247 | |
Operating Expenses & Income | |||||||
Operating Income | 331 | 242 | 272 | 174.2 | 442 | 702 | |
Total Operating Expenses | 1,212 | 2,004 | 1,126 | 1,018.9 | 1,303 | 2,324 | |
R&D Expenses | 15 | 3 | 4 | 2.3973 | - | 3 | |
Selling General & Admin Expenses | 594 | 662 | 593 | 458.7 | 513 | 1,036 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (30) | (29) | (25) | (22.37) | (24) | (78.64) | |
Interest Income | 10 | 25 | 77 | 70.32 | 65 | - | |
Income Tax Expense | 120 | (66) | (18) | 2.3973 | 44 | 60 | |
Net Income | |||||||
Net Income | 994 | (558) | 1 | 189.4 | 399 | 723 | |
Supplemental | |||||||
EBIT | 247 | 120 | (6) | 80.71 | 442 | 600 | |
EBITDA | 394 | 288 | 154 | 202.2 | 573 | 868 | |