
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 4,082 | 4,734 | 5,064 | 5,509 | 5,746 |
COGS | 162 | 137 | 143 | 146 | 148 |
Gross Profit | 3,920 | 4,597 | 4,921 | 5,363 | 5,598 |
Operating Expenses & Income | |||||
Operating Income | 21 | 607 | 743 | 891 | 1,040 |
Total Operating Expenses | 4,061 | 4,127 | 4,321 | 4,618 | 4,706 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 167 | 110 | 119 | 143 | - |
Earnings from Continuing Operations | |||||
Interest Expense | (300) | (395) | (334) | (311) | (303) |
Interest Income | 12 | 50 | 39 | 30 | 29 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (246) | 224 | 326 | 474 | 585 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |