

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,042 | 13,359 | 16,497 | 17,960 | 20,566 | 22,942 | |
COGS | (1) | (1) | 1 | - | 331 | - | |
Gross Profit | 14,042 | 13,359 | 16,497 | 17,960 | 20,235 | 22,614 | |
Operating Expenses & Income | |||||||
Operating Income | 6,464 | 5,704 | 7,476 | 7,717 | 9,741 | 11,679 | |
Total Operating Expenses | 7,578 | 7,655 | 9,021 | 10,243 | 10,494 | 10,935 | |
R&D Expenses | 0 | 0 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 4,876 | 4,751 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (65) | (73) | (65) | (70) | (153) | (147) | |
Interest Income | 23 | 57 | 74 | 111 | 77 | - | |
Income Tax Expense | 2,274 | 2,106 | 2,836 | 2,729 | 3,196 | 3,827 | |
Net Income | |||||||
Net Income | 4,070 | 4,521 | 6,519 | 5,252 | 6,384 | 7,651 | |
Supplemental | |||||||
EBIT | 6,410 | 6,700 | 9,398 | 8,005 | 9,734 | 11,683 | |
EBITDA | 6,605 | 6,880 | 9,616 | 8,269 | 10,065 | 12,011 | |