

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14.68 | 13.81 | 11.83 | 11.3 | 16.02 | 14.18 | |
COGS | - | - | (5.43) | - | - | - | |
Gross Profit | 14.68 | 13.81 | 17.26 | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 2.129 | 0.963 | 1.473 | - | - | - | |
Total Operating Expenses | 3.025 | 2.894 | 11.83 | - | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 8.27 | 7.742 | 0.305 | 0.483 | 0.475 | 9.457 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.303) | (3.449) | (7.235) | (8.286) | (8.196) | (8.197) | |
Interest Income | 8.681 | 10.98 | 15.1 | 17.66 | 19.86 | 20.27 | |
Income Tax Expense | 0.364 | 0.109 | 0.334 | - | - | - | |
Net Income | |||||||
Net Income | 1.652 | 0.716 | 1.14 | 1.819 | 3.409 | 3.409 | |
Supplemental | |||||||
EBIT | 2.016 | 0.83 | 1.468 | - | - | - | |
EBITDA | 2.462 | 1.226 | 1.818 | - | - | - | |