
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,970 | 2,383 | 4,537 | 5,744 | 5,731 | 6,010 | |
COGS | - | - | - | - | 3,963 | - | |
Gross Profit | 3,970 | 2,383 | 4,537 | 5,744 | 1,768 | 4,745 | |
Operating Expenses & Income | |||||||
Operating Income | 3,841 | 2,226 | 4,305 | 944 | 323 | 4,190 | |
Total Operating Expenses | 129 | 157 | 232 | 4,800 | 1,445 | 555 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29) | (29) | (97) | (132) | (164) | (165) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 320 | 158 | 23 | 136 | 52 | 131 | |
Net Income | |||||||
Net Income | 1,240 | 635 | (58) | 622 | 265 | 535 | |
Supplemental | |||||||
EBIT | - | - | - | 910 | 487 | 659 | |
EBITDA | 484 | 24 | 30 | 1,479 | 1,152 | 1,588 | |