

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 13,834 | 15,038 | 18,380 | 21,915 | 22,319 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 4,981 | 2,129 | 5,136 | 95 | 2,381 |
Total Operating Expenses | - | - | 38,012 | 46,109 | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (896) | (980) | (852) | (1,760) | (2,569) |
Interest Income | 227 | 571 | 265 | 773 | 525 |
Income Tax Expense | (958) | (449) | (572) | 73 | (367) |
Net Income | |||||
Net Income | 3,354 | 1,271 | 3,977 | (819) | (30) |
Supplemental | |||||
EBIT | 4,981 | 2,129 | 5,136 | 95 | 2,381 |
EBITDA | 5,864 | 3,475 | 6,940 | 2,005 | 4,610 |