

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,276 | 1,265 | 1,292 | 919 | 771 | 1,706 | |
COGS | 111 | 124 | 421 | 424 | 352 | 945 | |
Gross Profit | 1,165 | 1,265 | 1,292 | 6,350 | 419 | 1,372 | |
Operating Expenses & Income | |||||||
Operating Income | 1,486 | 1,164 | 1,131 | 6,314 | 474 | 150 | |
Total Operating Expenses | (336) | 101 | 161 | 460 | (55) | 1,070 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 29 | 32 | - | 33 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (125) | (104) | (143) | (169) | (228) | (420) | |
Interest Income | 4,771 | 4,674 | 218 | 123 | 5,914 | 8,955 | |
Income Tax Expense | 132 | 189 | 249 | 233 | 218 | 435 | |
Net Income | |||||||
Net Income | 6,140 | 5,649 | 6,003 | 6,119 | 6,236 | 24,053 | |
Supplemental | |||||||
EBIT | 1,486 | 1,162 | 1,131 | 6,521 | 474 | 815 | |
EBITDA | 1,489 | 1,165 | 1,135 | 6,524 | 478 | 820.5 | |