
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,114 | 7,698 | 8,511 | 9,546 | 10,322 | 11,553 | |
COGS | 171 | (5) | 1 | - | 5 | - | |
Gross Profit | 9,943 | 7,703 | 8,510 | 9,546 | 10,317 | 11,553 | |
Operating Expenses & Income | |||||||
Operating Income | 3,171 | 1,925 | 1,480 | 1,562 | 2,436 | 2,278 | |
Total Operating Expenses | 6,772 | 5,778 | 7,030 | 7,984 | 7,881 | 9,467 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 63 | 1,269 | 57 | 100 | 141 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (146) | (98) | (72) | (103) | (83) | (79) | |
Interest Income | 840 | 125 | 500 | 67 | 83 | 125 | |
Income Tax Expense | 423 | 366 | 339 | 330 | 439 | 420 | |
Net Income | |||||||
Net Income | 2,567 | 2,107 | 1,323 | 1,154 | 1,998 | 1,666 | |
Supplemental | |||||||
EBIT | 3,317 | 2,022 | 1,553 | 1,662 | 2,519 | 2,086 | |
EBITDA | 3,504 | 2,192 | 1,711 | 1,842 | 2,730 | 2,304 | |