

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 118,365 | 38,899 | (617) | 3,123 | 207 | 78,599 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 2,997 | 29,913 | (13,085) | (10,242) | (14,444) | - | |
Total Operating Expenses | 114,394 | (30,071) | 12,468 | 13,365 | 14,651 | 80,915 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2,725 | 2,871 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (777) | (739) | (2,096) | (3,052) | (3,419) | (3,904) | |
Interest Income | 980 | 37,388 | 54,788 | 74,343 | 54,685 | 39,528 | |
Income Tax Expense | 846 | (270) | - | - | - | - | |
Net Income | |||||||
Net Income | 3,130 | 2,376 | 3,378 | 5,523 | 5,046 | 4,878 | |
Supplemental | |||||||
EBIT | 4,753 | 3,610 | (13,085) | (10,242) | - | - | |
EBITDA | 5,609 | - | - | - | - | - | |