

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,304 | 12,754 | 9,806 | 9,471 | 9,593 | 9,385 | |
COGS | 2,034 | 3,234 | 3,240 | 3,135 | 3,140 | 2,967 | |
Gross Profit | 6,270 | 9,520 | 6,566 | 6,336 | 6,453 | 6,418 | |
Operating Expenses & Income | |||||||
Operating Income | 6,096 | 9,250 | 6,566 | 6,473 | 6,189 | 6,246 | |
Total Operating Expenses | 174 | 270 | 476 | (137) | 264 | 172 | |
R&D Expenses | 0.000002 | 0 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 174 | 270 | 403 | 241 | 264 | 143 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (847) | (1,531) | (2,155) | (2,133) | (2,189) | (2,230) | |
Interest Income | 7,883 | 2,884 | 39 | 50 | 4,724 | 1,425 | |
Income Tax Expense | 41 | 487 | (3,016) | 404 | 396 | (150) | |
Net Income | |||||||
Net Income | 11,828 | 1,750 | (11,592) | 2,357 | 938 | 2,758 | |
Supplemental | |||||||
EBIT | 12,716 | 3,729 | (12,453) | 4,527 | 3,578 | - | |
EBITDA | 12,855 | 3,889 | (12,270) | 4,558 | 3,601 | 4,838 | |