
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 2,341 | 2,765 | 2,872 | 2,863 | 2,913 |
COGS | 103 | 175 | 177 | 127 | 130 |
Gross Profit | 2,238 | 2,590 | 2,695 | 2,736 | 2,783 |
Operating Expenses & Income | |||||
Operating Income | 244 | 315 | 315 | 328 | 351 |
Total Operating Expenses | 2,097 | 2,450 | 2,557 | 2,535 | 2,562 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (15) | (14) | (14) | (13) | (12) |
Interest Income | 5 | 10 | 8 | 2 | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 113 | 171 | 167 | 173 | 189 |
Supplemental | |||||
EBIT | - | 287 | 293 | 291 | 312 |
EBITDA | - | 425 | 426 | 415 | 423 |