

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,263 | 3,738 | 3,647 | 3,913 | 4,291 | 8,572 | |
COGS | 1,502 | 1,341 | 1,393 | 1,603 | 1,688 | - | |
Gross Profit | 4,313 | 2,397 | 2,254 | 3,913 | 4,291 | 8,572 | |
Operating Expenses & Income | |||||||
Operating Income | 2,209 | 1,863 | 1,569 | 1,954 | 1,997 | 4,084 | |
Total Operating Expenses | 602 | 534 | 2,078 | 1,959 | 2,294 | 4,488 | |
R&D Expenses | 0 | 0.000001 | 0 | - | - | - | |
Selling General & Admin Expenses | 6 | 130 | 2,079 | 33 | 31 | 2,244 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39) | (60) | (258) | (35) | (27) | (72) | |
Interest Income | 12 | 16 | 48 | 98 | 81 | - | |
Income Tax Expense | 597 | 411 | 1,049 | (84) | 526 | 382 | |
Net Income | |||||||
Net Income | 1,707 | 1,281 | 640 | 2,205 | 1,676 | 3,950 | |
Supplemental | |||||||
EBIT | (629) | (1,192) | 1,569 | (980) | 2,204 | - | |
EBITDA | (605) | (1,168) | 1,583 | (955) | 2,229 | 3,884 | |