
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 17,312 | 16,780 | 18,109 | 15,420 | 16,835 |
COGS | 6,175 | 6,109 | 6,575 | 6,671 | 7,343 |
Gross Profit | 11,137 | 10,671 | 11,534 | 8,749 | 9,492 |
Operating Expenses & Income | |||||
Operating Income | 9,024 | 7,916 | 8,374 | 5,010 | 5,134 |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 204 | 288 | 416 | 433 | 579 |
Earnings from Continuing Operations | |||||
Interest Expense | (24) | (47) | (73) | (63) | (70) |
Interest Income | 14 | 149 | 218 | 174 | 180 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 6,197 | 4,798 | 5,683 | 3,373 | 2,870 |
Supplemental | |||||
EBIT | - | 6,933 | 8,373 | 5,053 | 4,407 |
EBITDA | - | 8,677 | 10,517 | 7,559 | 7,279 |