

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,686 | 3,203 | 4,831 | 4,794 | 3,852 | |
COGS | - | - | - | - | - | |
Gross Profit | 3,686 | 3,203 | 4,831 | 4,794 | 3,852 | |
Operating Expenses & Income | ||||||
Operating Income | 400 | 513 | 395 | 710 | 805 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 218 | 119 | 134 | 124 | 142 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (71) | (53) | (67) | (84) | (95) | |
Interest Income | 3 | 11 | 12 | 5 | 5 | |
Income Tax Expense | 174 | 31 | - | - | - | |
Net Income | ||||||
Net Income | 451 | 95 | 429 | (452) | 130 | |
Supplemental | ||||||
EBIT | 561 | 154 | 661 | (535) | 255 | |
EBITDA | 988 | 473 | 995 | (89) | 790 | |