

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,951 | 3,327 | 3,930 | 3,671 | 3,760 | 4,101 | |
COGS | 775 | 1,166 | 1,447 | 1,139 | 1,269 | 1,488 | |
Gross Profit | 2,176 | 2,161 | 2,483 | 2,532 | 2,491 | 2,613 | |
Operating Expenses & Income | |||||||
Operating Income | 6,693 | 1,842 | 2,386 | 2,398 | 2,467 | 2,622 | |
Total Operating Expenses | 146 | 144 | 97 | 134 | 24 | 112 | |
R&D Expenses | 0.000002 | 0.000001 | 0.000002 | - | - | - | |
Selling General & Admin Expenses | 110 | 102 | 97 | 93 | 106 | 105 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (515) | (628) | (986) | (1,016) | (940) | (953) | |
Interest Income | 41 | 1,106 | 24 | 54 | 1,239 | 388 | |
Income Tax Expense | 1,312 | 588 | (1,862) | 124 | (160) | (35) | |
Net Income | |||||||
Net Income | 5,400 | 2,376 | (5,518) | (213) | (348) | 431 | |
Supplemental | |||||||
EBIT | 5,779 | 701 | (6,394) | 927 | 432 | 1,586 | |
EBITDA | 6,700 | 1,930 | (6,383) | 940 | 538 | 1,598 | |