

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,276 | 1,265 | 1,292 | 6,774 | 6,913 | 7,353.8 | |
COGS | 111 | 124 | 421 | 424 | 312 | 777.2 | |
Gross Profit | 1,165 | 1,265 | 1,292 | 6,350 | 6,601 | 6,728.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,486 | 1,164 | 1,131 | 6,314 | 473.2 | 6,596.9 | |
Total Operating Expenses | (336) | 101 | 161 | 36 | 40 | 38.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (125) | (104) | (143) | (169) | (227.6) | (420) | |
Interest Income | 12 | 68 | 218 | 123 | 105 | - | |
Income Tax Expense | 132 | 189 | 249 | 233 | 217.6 | 435 | |
Net Income | |||||||
Net Income | 6,140 | 5,649 | 6,003 | 6,119 | 6,225.4 | 24,081.2 | |
Supplemental | |||||||
EBIT | 1,486 | 5,942 | 6,395 | 6,521 | 473.2 | 6,803.9 | |
EBITDA | 1,489 | 5,945 | 6,399 | 6,524 | 477.2 | 6,809.9 | |