

| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,386 | 3,727 | 4,069 | 5,691 | 5,512 | 6,516 | |
COGS | - | - | - | 163 | - | - | |
Gross Profit | 5,386 | 3,727 | 4,069 | 5,528 | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 918 | 1,701 | 2,142 | 4,069 | - | - | |
Total Operating Expenses | 4,187 | 2,237 | 2,337 | 1,622 | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 107 | 104 | 107 | 1,552 | 207 | 129 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (316) | (468) | (412) | (577) | (1,798) | (1,666) | |
Interest Income | 1,900 | 2,197 | 2,423 | 4,117 | 5,320 | 5,060 | |
Income Tax Expense | 181 | 333 | 313 | 720 | - | 347 | |
Net Income | |||||||
Net Income | 737 | 1,368 | 1,417 | 2,421 | 2,222 | 2,031 | |
Supplemental | |||||||
EBIT | 888 | 1,613 | 1,655 | 4,069 | - | - | |
EBITDA | 969 | 1,706 | 1,753 | - | - | - | |