

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,048 | 6,615 | 5,990 | 4,993 | 4,418 | 9,593 | |
COGS | 4,627 | 3,089 | 4,257 | 4,150 | 4,272 | 8,105 | |
Gross Profit | 2,421 | 3,526 | 1,733 | 2,658 | 146 | 1,687 | |
Operating Expenses & Income | |||||||
Operating Income | 2,421 | 2,251 | 1,733 | 843 | 146 | 967 | |
Total Operating Expenses | 369 | 1,275 | 1,744 | 1,815 | 3,913 | 5,728 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (455) | (519) | (769) | (865) | (815) | (1,680) | |
Interest Income | 5,282 | 5,118 | 616 | 7,282 | 8,338 | 15,620 | |
Income Tax Expense | 161 | 121 | 119 | 126 | 165 | 291 | |
Net Income | |||||||
Net Income | 7,515 | 7,748 | 8,027 | 8,115 | 8,703 | 16,599 | |
Supplemental | |||||||
EBIT | 8,570 | 8,939 | 9,532 | 9,621 | 146 | 9,949 | |
EBITDA | 8,939 | 9,281 | 9,857 | 9,940 | 541 | 10,663 | |