

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,460 | 3,150 | 3,559 | 3,669 | 3,602 | 3,561 | |
COGS | 809 | 1,060 | 1,109 | 1,129 | 1,085 | 1,085 | |
Gross Profit | 1,651 | 2,090 | 2,444 | 2,540 | 2,517 | 2,476 | |
Operating Expenses & Income | |||||||
Operating Income | 4,006 | 2,092 | 2,264 | 2,370 | 2,328 | 2,290 | |
Total Operating Expenses | 123 | 147 | 186 | 170 | 192 | 443 | |
R&D Expenses | 0.000001 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 128 | 161 | 186 | 185 | 204 | 188 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (381) | (614) | (1,202) | (1,208) | (1,097) | (778) | |
Interest Income | 1,228 | 698 | 11 | 15 | 1,675 | 754 | |
Income Tax Expense | 532 | 166 | (22) | 141 | 235 | 260 | |
Net Income | |||||||
Net Income | 3,112 | 1,689 | (639) | 114 | 542 | 886 | |
Supplemental | |||||||
EBIT | 3,070 | 727 | 2,264 | 2,370 | 1,878 | - | |
EBITDA | 4,007 | 1,947 | 2,265 | 2,372 | 1,880 | - | |