
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,119 | 6,225 | 10,770 | 11,596 | 11,397 | 10,539 | |
COGS | 51 | 55 | 53 | 159 | 289 | 316 | |
Gross Profit | 8,068 | 6,170 | 10,717 | 11,437 | 11,108 | 10,223 | |
Operating Expenses & Income | |||||||
Operating Income | 3,117 | 1,699 | 6,250 | 5,742 | 6,114 | 6,062 | |
Total Operating Expenses | 4,951 | 4,471 | 4,467 | 5,695 | 4,994 | 4,161 | |
R&D Expenses | 0 | 0 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 1,115 | 1,074 | 1,133 | 1,186 | 1,224 | 309 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (51) | (55) | (53) | (80) | (123) | - | |
Interest Income | 1,474 | 1,445 | 1,512 | 1,703 | 1,859 | - | |
Income Tax Expense | 999 | 530 | 1,908 | 2,052 | 2,284 | 2,498 | |
Net Income | |||||||
Net Income | 2,117 | 1,168 | 4,341 | 4,446 | 4,790 | 5,320 | |
Supplemental | |||||||
EBIT | 3,117 | 1,699 | 6,250 | 5,742 | 7,074 | 7,715 | |
EBITDA | 3,204 | 1,785 | 6,334 | 5,821 | 7,157 | 7,803 | |