

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 70,065 | 41,425 | 78,098 | 86,046 | 88,670 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | 62,744 | 35,226 | 71,642 | 77,580 | 78,630 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 8,794 | 8,665 | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1,060) | (434) | (456) | (440) | (460) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 1,895 | 1,040 | - | - | - | |
Net Income | ||||||
Net Income | 5,202 | 4,603 | 4,351 | 5,814 | 6,798 | |
Supplemental | ||||||
EBIT | 7,975 | 6,684 | - | - | - | |
EBITDA | - | - | - | - | - | |