

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 11,576 | 12,236 | 13,147 | 13,569 | 15,417 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 715 | 1,021 | 1,158 | 974 | 1,160 |
Total Operating Expenses | 10,861 | 11,215 | 11,989 | 12,595 | 14,257 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (7) | (7) | (9) | (10) | (12) |
Interest Income | 38 | 99 | 113 | 209 | 242 |
Income Tax Expense | (132) | (211) | (246) | (224) | (341) |
Net Income | |||||
Net Income | 507 | 831 | 982 | 903 | 982 |
Supplemental | |||||
EBIT | 608 | 950 | 1,124 | 928 | 1,093 |
EBITDA | 626 | 968 | 1,150 | 984 | 1,161 |