
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 842 | 1,052 | 1,210 | 1,287 |
COGS | - | - | - | - |
Gross Profit | - | - | - | - |
Operating Expenses & Income | ||||
Operating Income | 212 | 285 | 341 | 361 |
Total Operating Expenses | 630 | 767 | 869 | 926 |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - |
Earnings from Continuing Operations | ||||
Interest Expense | (3) | (20) | (52) | (48) |
Interest Income | 23 | 28 | 44 | 41 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 174 | 81 | 133 | 197 |
Supplemental | ||||
EBIT | 237 | 285 | 282 | 366 |
EBITDA | 303 | 488 | 379 | 476 |