

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,081 | 463 | 1,230 | 1,110 | 1,171 | 948 | |
COGS | 12 | 351 | 451 | 446 | 356 | 374 | |
Gross Profit | 1,081 | 112 | 779 | 664 | 815 | 574 | |
Operating Expenses & Income | |||||||
Operating Income | 1,527 | 116 | 721 | 608 | 580 | (3) | |
Total Operating Expenses | 7 | (4) | 58 | 56 | 235 | 577 | |
R&D Expenses | 0.000001 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 34 | 42 | 42 | 37 | 37 | 35 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (231) | (351) | (451) | (446) | (464) | (437) | |
Interest Income | 794 | 768 | 1,479 | 1,383 | 1,141 | 982 | |
Income Tax Expense | 12 | 24 | 25 | 23 | 12 | 5 | |
Net Income | |||||||
Net Income | 1,515 | 92 | 696 | 585 | 11 | (375) | |
Supplemental | |||||||
EBIT | 1,527 | 1,365 | 927 | 1,909 | 487 | - | |
EBITDA | 810 | 116 | 721 | 608 | 665 | 42 | |