| Period Ending: |
LTM
(Last Twelve Months) |
2024 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
|---|---|---|---|---|---|---|
| Report Filing | 2025-11-10 | 2025-03-07 | 2022-03-01 | 2021-11-29 | 2019-12-31 | 2018-12-31 |
| Revenue | 3,999 | 2,423 | 0 | 0 | 0 | 0 |
| Cost of Revenue | 1,537 | 967 | 0 | 0 | 0 | 0 |
| Gross Profit | 2,462 | 1,456 | 0 | 0 | 0 | 0 |
| Operating Expenses | 2,259 | 1,341 | 12.86 | 0.583 | 0.002 | 0.002 |
| Research & Development | 722 | 442 | 0 | 0 | 0 | 0 |
| Selling, General and Administrative | 1,153 | 708 | 12.66 | 0.583 | 0.002 | 0.002 |
| Other Operating Expenses | 383.9 | 191 | 0.2 | -0 | 0 | 0 |
| Operating Income | 203.2 | 115 | -12.86 | -0.583 | -0.002 | -0.002 |
| Net Non-Operating Interest | 55.93 | 121 | 0.005 | 0.175 | 0 | 0 |
| Interest Income | 11.93 | 6 | 0 | 0.176 | 0 | 0 |
| Interest Expense | -44 | -115 | -0.005 | 0 | 0 | 0 |
| Equity & Other Income/(Expense) | -246 | -307 | 12.86 | -0 | 0 | 0 |
| Income Before Tax | 13.18 | -71 | 0 | -0.408 | -0.002 | -0.002 |
| Income Tax Expense | -109 | -66 | 0 | 0 | 0 | 0 |
| Income Attributable to Non-Controlling Interest | 173 | 133 | 0 | 0 | 0 | 0 |
| Net Income | -50.82 | -138 | 0 | -0.408 | -0.002 | -0.002 |
| Depreciation and Amortization | 250.8 | 178 | 0.237 | 0.176 | 0.172 | 0.161 |
| EBITDA | 454 | 293 | -12.63 | -0.407 | 0.17 | 0.159 |
| Earnings Per Share (EPS) | -0.05 | -0.3 | 0 | -0.004 | -0 | -0 |
| Diluted Earnings Per Share | -0.05 | -0.3 | 0 | -0.004 | -0 | -0 |
| Weighted Average Shares Outstanding | 485.8 | 462.7 | 99.38 | 99.38 | 103.2 | 103.2 |
| Diluted Weighted Average Shares Outstanding | 485.8 | 462.7 | 99.38 | 99.38 | 103.2 | 103.2 |
