

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 25,062 | 7,306 | 21,448 | 26,833 | 15,128 | 21,526 | |
COGS | 1,060 | 1,199 | 1,021 | 906 | - | - | |
Gross Profit | 24,002 | 6,107 | 20,427 | 25,927 | 15,128 | 21,526 | |
Operating Expenses & Income | |||||||
Operating Income | 1,577 | 189 | 345 | 1,041 | 3,389 | 3,446 | |
Total Operating Expenses | 22,425 | 5,918 | 20,082 | 24,886 | 11,739 | 18,080 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 346 | 385 | 410 | 445 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (236) | (213) | (651) | (800) | (863) | (875) | |
Interest Income | 1,643.9 | 2,319.2 | 3,371 | 3,794 | 186 | 177 | |
Income Tax Expense | 494 | 68 | 124 | 317 | 1,104 | 1,131 | |
Net Income | |||||||
Net Income | 1,082 | 121 | 220 | 718 | 2,278 | 2,308 | |
Supplemental | |||||||
EBIT | 1,817 | 407 | 998 | 1,842 | 4,252 | 4,320 | |
EBITDA | 2,142 | 729 | 1,455 | 2,335 | 4,767 | 4,847 | |