

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,424 | 1,673 | 1,803 | 2,016 | 2,267 | 2,324 | |
COGS | 373 | 433 | 462 | 500 | 674 | 533 | |
Gross Profit | 1,051 | 1,240 | 1,341 | 1,516 | 1,593 | 1,791 | |
Operating Expenses & Income | |||||||
Operating Income | 2,437 | 2,437 | 1,832 | 1,422 | 1,467 | 1,688 | |
Total Operating Expenses | 68 | 94 | 5 | 94 | 126 | 103 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 21 | 23 | 77 | 26 | 33 | 131 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (437) | (636) | (526) | (652) | (566) | (537) | |
Interest Income | 53 | 33 | 66 | 99 | 93 | 95 | |
Income Tax Expense | 459 | 359 | 310 | 411 | 521 | 550 | |
Net Income | |||||||
Net Income | 1,473 | 1,391 | 1,037 | 1,531 | 1,857 | 1,885 | |
Supplemental | |||||||
EBIT | 2,437 | 2,437 | 1,888 | 2,642 | 2,999 | 3,027 | |
EBITDA | 2,444 | 2,458 | 1,951 | 2,673 | 3,018 | 3,046 | |