

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 50 | 2 | 7 | 51 | 15 | 66 | |
COGS | 15 | 11 | 11 | 11 | 31 | - | |
Gross Profit | 35 | (9) | (4) | 51 | 15 | - | |
Operating Expenses & Income | |||||||
Operating Income | (40) | (38) | (34) | (159) | (23) | (182) | |
Total Operating Expenses | 40 | 10 | 34 | 210 | 38 | 56 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 15 | 9 | 11 | 24 | 5 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (36) | (134) | - | - | - | - | |
Interest Income | 36 | 38 | 47 | 51 | 15 | - | |
Income Tax Expense | 12 | 15 | 15 | 14 | 4 | 18 | |
Net Income | |||||||
Net Income | 801 | (187) | 12 | (154) | (421) | (575) | |
Supplemental | |||||||
EBIT | (28) | (38) | (34) | 16 | (38) | - | |
EBITDA | 10 | (248) | (20) | (159) | (23) | (182) | |