
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 4,145 | 4,712 | 3,984 | 5,189 | 5,428 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | - | - | - | - | - |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 29 | 34 | 34 | 150 | 135 |
Earnings from Continuing Operations | |||||
Interest Expense | (99) | (92) | (112) | (79) | (70) |
Interest Income | 83 | 74 | 100 | 73 | 61 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 4,013 | 4,573 | 3,836 | 5,038 | 5,294 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |