

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,393 | 1,544 | 1,808 | 2,193 | 2,666 | 2,883 | |
COGS | 292 | 324 | 361 | 404 | 453 | 493 | |
Gross Profit | 1,101 | 1,220 | 1,447 | 1,789 | 2,213 | 2,390 | |
Operating Expenses & Income | |||||||
Operating Income | 1,095.4 | 1,178 | 1,404 | 1,736 | 2,156 | 2,331 | |
Total Operating Expenses | 36 | 42 | 43 | 53 | 57 | 59 | |
R&D Expenses | 0.000002 | 0.000002 | 0.000001 | - | - | - | |
Selling General & Admin Expenses | 15 | 20 | 50 | 58 | 28 | 61 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (139) | (202) | (371) | (501) | (563) | (626) | |
Interest Income | 2,542.4 | 1,491 | 25 | 57 | 454 | 430 | |
Income Tax Expense | 675 | 449 | 349 | 264 | 423 | 568 | |
Net Income | |||||||
Net Income | 2,692 | 1,996 | 986 | 1,080 | 1,644 | 2,149 | |
Supplemental | |||||||
EBIT | 3,505 | 2,646 | 1,705 | 1,844 | 2,629 | - | |
EBITDA | 3,507 | 2,648 | 1,706 | 1,845 | 2,630 | 3,158 | |