
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 361 | 413 | 666 | 670 | 655 |
COGS | - | - | (2) | - | - |
Gross Profit | 361 | 413 | 668 | 670 | - |
Operating Expenses & Income | |||||
Operating Income | 16 | 13 | 163 | 130 | - |
Total Operating Expenses | 345 | 400 | 503 | 540 | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 106 | 146 | 175 | 183 | 179 |
Earnings from Continuing Operations | |||||
Interest Expense | (41) | (55) | (158) | (287) | (288) |
Interest Income | 354 | 417 | 778 | 899 | 878 |
Income Tax Expense | (1) | 44 | 11 | (3) | - |
Net Income | |||||
Net Income | (20) | 223 | 68 | 162 | 114 |
Supplemental | |||||
EBIT | 16 | 13 | 163 | 130 | - |
EBITDA | - | - | - | - | - |