

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 6,887 | 6,558 | 6,249 | 6,790 | 7,216 | |
COGS | - | - | - | - | - | |
Gross Profit | 6,887 | 6,558 | 6,249 | 6,790 | 7,216 | |
Operating Expenses & Income | ||||||
Operating Income | (4,020) | (6,360) | (6,148) | (6,087) | (6,354) | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 7,197 | 8,214 | 8,233 | 8,204 | 8,650 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1,465) | (7,111) | (13,033) | (14,629) | (14,647) | |
Interest Income | 4,325 | 10,139 | 16,492 | 18,136 | 18,798 | |
Income Tax Expense | 1,586 | - | - | - | - | |
Net Income | ||||||
Net Income | 4,706 | 5,182 | 3,522 | 3,715 | 4,847 | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | 8,584 | 14,761 | - | - | - | |