
| 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 284,135 | 307,554 | 393,313 | 436,889 |
COGS | 99,629 | 98,912 | 115,743 | 130,412 |
Gross Profit | 184,506 | 208,642 | 277,570 | 306,477 |
Operating Expenses & Income | ||||
Operating Income | 110,413 | 121,491 | 166,834 | 184,990 |
Total Operating Expenses | 173,722 | 186,063 | 226,479 | 251,899 |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - |
Earnings from Continuing Operations | ||||
Interest Expense | - | - | - | - |
Interest Income | 46 | 79 | 84 | 282 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 82,891 | 84,205 | 123,891 | 135,521 |
Supplemental | ||||
EBIT | - | - | - | - |
EBITDA | - | - | - | - |