
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 7.279 | 11.04 | 12.12 | 12.89 | 13.36 |
COGS | 0.002 | 0.044 | - | (0.005) | (0.005) |
Gross Profit | 7.277 | 10.99 | 12.12 | 12.89 | 13.37 |
Operating Expenses & Income | |||||
Operating Income | 6.061 | 13.05 | 4.809 | 5.509 | 5.008 |
Total Operating Expenses | 7.64 | 1.645 | 7.306 | 7.381 | 8.355 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 1.285 | 1.312 | 2.767 | 2.879 | - |
Earnings from Continuing Operations | |||||
Interest Expense | (3.736) | (3.638) | (3.434) | (3.608) | (3.232) |
Interest Income | 1.669 | 0.248 | 0.089 | 0.129 | 0.049 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 4.473 | 12.67 | 6.774 | 8.04 | 14.62 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 10.22 | 18.69 | - | - | - |