
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 13,495 | (10,749) | 13,903 | 14,606 | 21,713 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | - | - | - | - | - |
Total Operating Expenses | 12,707 | (7,730) | 13,154 | 14,461 | 20,403 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 192 | 192 | 201 | 222 | 246 |
Earnings from Continuing Operations | |||||
Interest Expense | (321) | (298) | (366) | (419) | (464) |
Interest Income | 2,072 | 2,420 | 3,118 | 3,349 | 3,629 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 83 | (2,068) | 297 | (360) | 302 |
Supplemental | |||||
EBIT | - | (2,721) | 1,115 | 564 | 1,774 |
EBITDA | - | - | - | - | - |