
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,126 | 11,930 | 13,730 | 18,022 | 19,319 | 19,438 | |
COGS | - | 2,231 | 2,475 | - | - | - | |
Gross Profit | 13,126 | 13,687 | 13,730 | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 4,762 | 6,553 | 13,730 | - | - | - | |
Total Operating Expenses | 7,529 | 6,683 | 16,334 | - | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4,855 | 5,370 | 1,832 | 1,863 | 2,146 | 2,122 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5,994) | (10,655) | (16,349) | (15,828) | (15,009) | (14,878) | |
Interest Income | 12,967 | 21,016 | 28,735 | 30,206 | 30,474 | 30,264 | |
Income Tax Expense | 1,206 | 1,571 | 1,918 | - | - | - | |
Net Income | |||||||
Net Income | 3,556 | 4,982 | 5,673 | 6,520 | 6,619 | 6,603 | |
Supplemental | |||||||
EBIT | 4,762 | 6,553 | 13,730 | - | - | - | |
EBITDA | - | - | - | - | - | - | |