

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 9,828 | 2,048 | 15,380 | 17,947 | 13,109 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | 8,615 | 4,371 | 14,102 | 16,507 | 12,407 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 130 | 133 | 202 | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (362) | (444) | (2,175) | (3,584) | (5,668) | |
Interest Income | 1,504 | 11,525 | 2,406 | 3,818 | 6,726 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | 894 | (1,709) | 1,085 | 958 | 548 | |
Supplemental | ||||||
EBIT | - | (1,879) | 3,453 | 5,048 | 6,364 | |
EBITDA | - | - | - | - | - | |