
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 14,331 | 13,630 | 13,821 | 14,717 | 16,653 | |
COGS | 3,169 | 2,943 | 3,071 | 3,068 | 3,034 | |
Gross Profit | 11,161 | 10,687 | 10,749 | 11,649 | 13,619 | |
Operating Expenses & Income | ||||||
Operating Income | 6,315 | 5,583 | 5,586 | 6,086 | 7,264 | |
Total Operating Expenses | 8,015 | 8,047 | 8,234 | 8,631 | 9,389 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | - | - | - | |
Interest Income | - | 5 | 24 | 53 | 132 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | 4,222 | 3,809 | 3,817 | 4,189 | 4,313 | |
Supplemental | ||||||
EBIT | - | 5,583 | 5,586 | 6,086 | 7,264 | |
EBITDA | - | 5,864 | 5,798 | 6,319 | 7,611 | |