
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 755,174 | 922,422 | 967,288 | 1,059,145 | 1,169,289 | |
COGS | 133,984 | 167,690 | 164,782 | 171,444 | 198,552 | |
Gross Profit | 621,190 | 754,732 | 802,505 | 887,700 | 970,737 | |
Operating Expenses & Income | ||||||
Operating Income | 418,045 | 498,915 | 495,014 | 549,775 | 595,759 | |
Total Operating Expenses | 337,129 | 423,507 | 472,273 | 509,369 | 573,530 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | - | - | - | |
Interest Income | 561 | 2,033 | 5,358 | 8,968 | 16,249 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | 303,360 | 362,963 | 369,642 | 398,656 | 445,185 | |
Supplemental | ||||||
EBIT | - | - | - | - | - | |
EBITDA | 426,666 | 510,438 | - | - | - | |