
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,350 | 1,482 | 3,633 | 2,584 | 4,466 | 4,119 | |
COGS | - | - | - | - | 976 | 984 | |
Gross Profit | - | - | - | - | 3,490 | 3,135 | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | 2,553 | 2,306 | |
Total Operating Expenses | - | - | - | - | 937 | 639 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 430 | 512 | 1,664 | 2,058 | 566 | 695 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (400) | (696) | (2,414) | (3,801) | (2,745) | (2,344) | |
Interest Income | 1,689 | 2,092 | 5,491 | 5,952 | 4,466 | 4,119 | |
Income Tax Expense | - | - | - | - | (21) | 46 | |
Net Income | |||||||
Net Income | 596 | 650 | (79) | (1,118) | (210) | 15 | |
Supplemental | |||||||
EBIT | - | - | - | - | 2,547 | - | |
EBITDA | - | - | - | - | 2,695 | 1,927 | |