

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,963 | 2,209 | 2,504 | 2,527 | 2,662 | 2,665 | |
COGS | 678 | 740 | 793 | 799 | 834 | 839 | |
Gross Profit | 1,285 | 1,469 | 1,711 | 1,728 | 1,828 | 1,826 | |
Operating Expenses & Income | |||||||
Operating Income | 1,289 | 1,469 | 1,711 | 1,660 | 1,738 | 1,742 | |
Total Operating Expenses | 71 | 90 | 89 | 85 | 90 | 84 | |
R&D Expenses | 0.000001 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 75 | 90 | 89 | 85 | 90 | 91 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (161) | (273) | (815) | (720) | (757) | (751) | |
Interest Income | 148 | 194 | 121 | 11 | 690 | 206 | |
Income Tax Expense | 548 | 215 | (113) | 202 | 219 | 281 | |
Net Income | |||||||
Net Income | 2,306 | 830 | (850) | 691 | 808 | 1,123 | |
Supplemental | |||||||
EBIT | 470 | 464 | 1,622 | 1,660 | 1,784 | 1,913 | |
EBITDA | 1,223 | 1,294 | 1,629 | 1,667 | 1,791 | 1,921 | |