

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,678 | 1,196 | 2,085 | 2,367 | 2,242 | 2,125 | |
COGS | 654 | 455 | (449) | 659 | 736 | 762 | |
Gross Profit | 1,678 | 741 | 2,085 | 1,708 | 1,506 | 1,363 | |
Operating Expenses & Income | |||||||
Operating Income | 1,596 | 655 | 1,286 | 1,595 | 1,398 | 1,268 | |
Total Operating Expenses | 82 | 86 | 42 | 113 | 108 | 95 | |
R&D Expenses | 0.000001 | 0 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 39 | 38 | 42 | 43 | 51 | 52 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (372) | (455) | (514) | (659) | (736) | (803) | |
Interest Income | 1,247 | 1,470 | 1,897 | 2,162 | 2,183 | 2,231 | |
Income Tax Expense | 29 | 55 | 20 | 73 | 99 | 104 | |
Net Income | |||||||
Net Income | 1,567 | 600 | 1,266 | 1,522 | 1,299 | 960 | |
Supplemental | |||||||
EBIT | 1,596 | 144 | 1,286 | - | - | - | |
EBITDA | 1,625 | 655 | 1,286 | 1,595 | 1,398 | 1,258 | |