

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 33,623 | 36,162 | 39,402 | 43,049 | 49,197 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 1,508 | 1,539 | 2,512 | 3,050 | 2,379 |
Total Operating Expenses | - | 34,623 | 36,890 | 39,999 | 46,182 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (8) | (2) | (3) | (3) | (5) |
Interest Income | 90 | 238 | 274 | 517 | 792 |
Income Tax Expense | (325) | (351) | (517) | (577) | (880) |
Net Income | |||||
Net Income | 1,265 | 1,290 | 1,774 | 2,536 | 2,286 |
Supplemental | |||||
EBIT | 1,508 | 1,405 | 2,020 | 2,599 | 2,379 |
EBITDA | 1,587 | 1,523 | 2,132 | 2,770 | 2,628 |