
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 2,253 | 1,432 | 1,372 | 856 | 869 |
COGS | - | - | - | - | - |
Gross Profit | 2,253 | 1,432 | 1,372 | 856 | 869 |
Operating Expenses & Income | |||||
Operating Income | (998) | (400) | (482) | (141) | (249) |
Total Operating Expenses | 3,473 | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 1,215 | 612 | 581 | 467 | 487 |
Earnings from Continuing Operations | |||||
Interest Expense | (347) | (591) | (1,189) | (1,608) | (1,453) |
Interest Income | 608 | 803 | 1,401 | 1,845 | 1,685 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (252) | 387 | 265 | 150 | 133 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 285 | 625 | - | - | - |