

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 6,082 | 3,263 | 4,491 | 4,462 | 4,214 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | 4,994 | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 664 | 772 | 764 | 945 | 1,063 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (543) | (663) | (2,622) | (3,141) | (1,876) | |
Interest Income | 2,770 | 3,150 | 6,329 | 6,742 | 5,247 | |
Income Tax Expense | 166 | 159 | - | - | - | |
Net Income | ||||||
Net Income | 1,048 | 889 | 1,595 | 1,531 | 1,201 | |
Supplemental | ||||||
EBIT | 1,757 | - | - | - | - | |
EBITDA | 2,004 | - | - | - | - | |