

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,076 | 3,135 | 3,233 | 3,516 | 3,564 | 4,078 | |
COGS | 1,417 | 1,404 | 1,214 | 1,366 | 1,332 | 1,597 | |
Gross Profit | 1,659 | 1,731 | 2,019 | 2,150 | 2,232 | 2,859 | |
Operating Expenses & Income | |||||||
Operating Income | 4,560 | 4,287 | 1,888 | 2,009 | 2,143 | 2,787 | |
Total Operating Expenses | 117 | 130 | 2,019 | 141 | 89 | 40 | |
R&D Expenses | 0.000002 | 0.000002 | 0 | - | - | - | |
Selling General & Admin Expenses | 97 | 91 | 88 | 94 | 102 | 102 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (292) | (420) | (531) | (588) | (707) | (736) | |
Interest Income | 3,087 | 3,758 | 12 | 16 | 911 | 479 | |
Income Tax Expense | 899 | 1,105 | (245) | 178 | 291 | 317 | |
Net Income | |||||||
Net Income | 3,757 | 4,288 | (954) | 850 | 823 | 601 | |
Supplemental | |||||||
EBIT | 4,937 | 5,813 | 1,888 | 1,615 | 2,025 | 1,952 | |
EBITDA | 4,950 | 5,827 | 1,899 | 1,620 | 2,038 | 1,987 | |