

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,512 | 13,156 | 14,781 | 14,653 | 16,609 | 17,483 | |
COGS | - | - | - | - | - | - | |
Gross Profit | 10,512 | 13,156 | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 4,264 | 7,659 | - | - | - | - | |
Total Operating Expenses | 7,758 | 7,302 | - | - | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2,026 | 1,641 | 1,606 | 1,446 | 1,423 | 1,512 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,699) | (2,795) | (9,977) | (13,912) | (12,869) | (12,469) | |
Interest Income | 9,313 | 12,637 | 21,026 | 25,187 | 25,698 | 26,068 | |
Income Tax Expense | 996 | 1,275 | - | - | - | - | |
Net Income | |||||||
Net Income | 3,268 | 3,589 | 4,636 | 4,802 | 5,831 | 6,341 | |
Supplemental | |||||||
EBIT | 4,264 | 7,659 | - | - | - | - | |
EBITDA | 5,187 | 8,492 | - | - | - | - | |