

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,087 | 3,627 | 4,062 | 3,980 | 4,608 | 5,404 | |
COGS | 703 | 700 | 1,048 | 1,154 | 1,373 | 1,071.4 | |
Gross Profit | 2,384 | 2,927 | 3,014 | 2,826 | 3,235 | 4,332.6 | |
Operating Expenses & Income | |||||||
Operating Income | 2,252 | 2,846 | 2,958 | 2,762 | 3,034 | 3,274.8 | |
Total Operating Expenses | 132 | 81 | 56 | 64 | 201 | 1,057.8 | |
R&D Expenses | 0.000001 | 0.000001 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 132 | 81 | 56 | 64 | 56 | 76 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (382) | (3) | (71) | (136) | (115) | (269.3) | |
Interest Income | 161 | 146 | 399 | 434 | 141 | 56 | |
Income Tax Expense | 504 | 627 | 417 | 438 | 527 | 647.5 | |
Net Income | |||||||
Net Income | 1,851 | 1,915 | 1,839 | 2,168 | 2,485 | 2,788.4 | |
Supplemental | |||||||
EBIT | 2,067 | 2,610 | 2,616 | 2,415 | 3,195 | 3,682.5 | |
EBITDA | 2,078 | 2,623 | 2,630 | 2,429 | 3,235 | 3,741.3 | |