

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 913 | 1,410 | 2,196 | 2,541 | 1,184 | 1,850 | |
COGS | 233 | 491 | 993 | 1,270 | - | - | |
Gross Profit | 680 | 919 | 1,203 | 1,271 | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 264 | 563 | 650 | 743 | - | - | |
Total Operating Expenses | 416 | 356 | 553 | 528 | - | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 70 | 85 | 38 | 43 | 147 | 114 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (233) | (491) | (993) | (1,270) | (1,345) | (988) | |
Interest Income | 840 | 1,274 | 1,997 | 2,298 | 2,297 | 1,672 | |
Income Tax Expense | 59 | 118 | 160 | 172 | - | 79 | |
Net Income | |||||||
Net Income | 205 | 445 | 490 | 571 | 504 | 445.9 | |
Supplemental | |||||||
EBIT | 264 | 563 | 650 | 743 | - | - | |
EBITDA | 288 | 592 | 683 | 775 | - | - | |