
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,114 | 7,698 | 764.7 | 9,546 | 10,635 | 12,309 | |
COGS | 171 | (5) | 0.0898 | - | 5 | - | |
Gross Profit | 9,943 | 7,703 | 764.6 | 9,546 | 10,630 | - | |
Operating Expenses & Income | |||||||
Operating Income | 3,171 | 1,925 | 133 | 1,562 | 2,436 | 2,640 | |
Total Operating Expenses | 6,772 | 5,778 | 631.6 | 7,984 | 8,194 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 63 | 65 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (146) | (98) | (6.468809) | (73) | (83) | (83.26) | |
Interest Income | 566 | 223 | 22.55 | 315 | 302 | 78 | |
Income Tax Expense | 423 | 366 | 30.46 | 330 | 447.2 | 439.2 | |
Net Income | |||||||
Net Income | 2,567 | 2,107 | 118.9 | 1,154 | 2,035.5 | 2,035.5 | |
Supplemental | |||||||
EBIT | 3,317 | 2,022 | 139.5 | 1,662 | 2,566.2 | - | |
EBITDA | 3,504 | 2,192 | 153.7 | 1,842 | 2,781.2 | 2,659.9 | |