
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,627 | 2,031 | 2,514 | 2,856 | 2,961 | |
COGS | 153 | 791 | 958 | 1,144 | 1,169 | |
Gross Profit | 1,474 | 1,240 | 1,556 | 1,712 | 1,792 | |
Operating Expenses & Income | ||||||
Operating Income | 576 | 640 | 670 | 929 | 958 | |
Total Operating Expenses | 1,051 | 1,391 | 1,844 | 1,927 | 2,003 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (54) | (46) | - | - | - | |
Interest Income | 24 | 27 | 24 | 37 | 36 | |
Income Tax Expense | 151 | 188 | - | - | - | |
Net Income | ||||||
Net Income | 313 | 386 | 267 | 507 | 521 | |
Supplemental | ||||||
EBIT | 496 | 602 | 670 | 929 | 958 | |
EBITDA | 675 | 804 | 1,016 | 1,174 | 1,247 | |