

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,185 | 2,957 | 7,113 | 4,462 | 6,090 | 12,344 | |
COGS | 543 | 663 | 2,622 | 3,141 | 1,876 | - | |
Gross Profit | 3,185 | 2,957 | 4,089 | 4,462 | 4,214 | 10,016.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,609 | 1,332 | 2,337 | 2,302 | 1,393 | 3,587.3 | |
Total Operating Expenses | 1,780 | 2,130 | 1,752 | 2,015 | 2,821 | 6,711.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 687 | 758 | 764 | 945 | 1,063 | 2,141.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (543) | (663) | (2,622) | (3,141) | (1,876) | (7,001.5) | |
Interest Income | 2,770 | 3,150 | 6,329 | 6,742 | 5,247 | - | |
Income Tax Expense | 166 | 153 | 337 | 324 | 192 | 489.7 | |
Net Income | |||||||
Net Income | 1,048 | 850 | 1,595 | 1,531 | 1,201 | 2,636.8 | |
Supplemental | |||||||
EBIT | 1,221 | 1,011 | 1,938 | 1,855 | 1,393 | 833.1 | |
EBITDA | 1,468 | 1,248 | 2,211 | 2,166 | 1,718 | 2,789.3 | |