

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,742 | 14,044 | 15,678 | 17,239 | 18,176 | 18,399 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | - | - | |
Total Operating Expenses | 11,560 | 12,663 | 13,682 | 15,365 | 15,893 | 16,094 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (424) | (378) | (376) | (441) | (437) | (441) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 479 | 278 | - | - | - | - | |
Net Income | |||||||
Net Income | 1,578 | 1,012 | 1,434 | 1,414 | 1,667 | 1,687 | |
Supplemental | |||||||
EBIT | 2,580 | 1,645 | 2,372 | 2,315 | 2,720 | 2,746 | |
EBITDA | - | - | - | - | - | - | |