
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,577 | 21,151 | 23,290 | 24,984 | 26,073 | 26,455 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | - | - | |
Total Operating Expenses | 15,009 | 18,209 | 21,486 | 22,106 | 21,766 | 22,234 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | 622 | 626 | 756 | 843 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (153) | (177) | (222) | (222) | (225) | (221) | |
Interest Income | 723 | 943 | 533 | 735 | 854 | 911 | |
Income Tax Expense | 480 | 522 | - | - | - | - | |
Net Income | |||||||
Net Income | 2,067 | 2,424 | 1,316 | 2,297 | 3,365 | 3,294 | |
Supplemental | |||||||
EBIT | 2,893 | 3,054 | 2,026 | 3,100 | 4,532 | 4,442 | |
EBITDA | - | - | - | - | - | - | |