
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 3,727 | 4,318 | 5,063 | 5,402 | 5,454 |
COGS | 265 | 314 | 389 | 439 | 457 |
Gross Profit | 3,462 | 4,004 | 4,674 | 4,963 | 4,997 |
Operating Expenses & Income | |||||
Operating Income | 2,858 | 3,368 | 4,004 | 4,254 | 4,230 |
Total Operating Expenses | 869 | 950 | 1,059 | 1,148 | 1,224 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 174 | 182 | 187 | 188 | 193 |
Earnings from Continuing Operations | |||||
Interest Expense | (449) | (724) | (897) | (1,015) | (1,167) |
Interest Income | 59 | 110 | 154 | 64 | 63 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 2,718 | (13) | 5,255 | 4,048 | 4,966 |
Supplemental | |||||
EBIT | 3,754 | 883 | 6,629 | 5,500 | 6,725 |
EBITDA | 3,754 | 883 | 6,629 | 5,500 | 6,725 |