

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 21,520 | 20,358 | 15,237 | 14,429 | 15,214 | 26,128.5 | |
COGS | - | - | 132 | (314) | (321) | - | |
Gross Profit | 21,520 | 20,358 | 15,105 | 14,429 | 15,214 | 26,128.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,763 | 2,027 | 1,338 | 1,636 | 1,667 | 5,480.5 | |
Total Operating Expenses | 4,956 | 3,200 | 13,610 | 12,793 | 13,547 | 26,340 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 238 | 245 | 245 | 252 | 2,051 | 2,066.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (179) | (207) | (416) | (403) | (291) | (742) | |
Interest Income | 121 | 105 | 2,744 | 2,802 | 2,586 | 3,759 | |
Income Tax Expense | 406 | 479 | 255 | 376 | 411 | 677 | |
Net Income | |||||||
Net Income | 1,247 | 1,182 | 1,083 | 1,214 | 1,231 | 2,166.5 | |
Supplemental | |||||||
EBIT | 1,834 | 1,826 | 1,719 | 2,040 | - | - | |
EBITDA | 1,929 | 1,928 | 1,802 | 2,126 | 2,000 | 4,112 | |