

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,408 | 3,120 | 4,403 | 5,079 | 5,735 | 6,242 | |
COGS | 107 | 147 | 966 | 1,178 | 1,432 | 1,538 | |
Gross Profit | 3,301 | 2,973 | 3,437 | 3,901 | 4,303 | 4,704 | |
Operating Expenses & Income | |||||||
Operating Income | 2,437 | 1,940 | 2,292 | 2,621 | 3,078 | 3,362 | |
Total Operating Expenses | 864 | 1,033 | 1,145 | 1,280 | 1,225 | 1,318 | |
R&D Expenses | 0.000001 | 0.000001 | 0 | - | - | - | |
Selling General & Admin Expenses | 126 | 201 | 225 | 250 | 1,230 | 986 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (107) | (147) | (966) | (1,178) | (739) | (188) | |
Interest Income | 428 | 935 | 2,224 | 2,759 | 2,364 | 1,344 | |
Income Tax Expense | 390 | 274 | 310 | 367 | 447 | 484 | |
Net Income | |||||||
Net Income | 2,047 | 1,666 | 1,982 | 2,254 | 2,631 | 2,863 | |
Supplemental | |||||||
EBIT | 2,437 | 1,940 | 2,292 | 2,621 | 3,078 | 3,362 | |
EBITDA | 2,507 | 2,021 | 2,380 | 2,713 | 3,174 | 3,460 | |