

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,897 | 11,812 | 13,736 | 13,589 | 13,102 | 4,580.5 | |
COGS | 1,268 | 2,204 | 4,915 | 4,703 | 3,937.2 | 4,044.9 | |
Gross Profit | 5,629 | 9,608 | 8,821 | 8,886 | 9,149 | 7,574.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,790 | 4,203 | 3,412 | 2,984 | 2,530 | 4,098 | |
Total Operating Expenses | 3,839 | 5,405 | 5,409 | 5,902 | 6,515 | 5,158 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 687 | 770 | 864 | 912 | 889 | 1,834 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,268) | (2,204) | (4,915) | (4,703) | (3,797.9) | (4,000) | |
Interest Income | 4,594 | 7,258 | 10,605 | 10,482 | 9,827 | 6,283 | |
Income Tax Expense | 368 | 859 | 958 | 953 | 1,013 | 967.4 | |
Net Income | |||||||
Net Income | 1,372 | 3,627 | 2,386 | 1,157 | 1,316.9 | 2,444.1 | |
Supplemental | |||||||
EBIT | 1,790 | 4,203 | 3,412 | 2,984 | 2,480.1 | - | |
EBITDA | 2,192 | 4,752 | 3,912 | 3,449 | 2,714.5 | 3,959.1 | |