

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,205,267 | 1,427,147 | 1,589,082 | 2,030,371 | 1,818,134 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | 247,353 | 400,390 | 356,643 | 403,007 | 254,308 | |
Total Operating Expenses | - | 176,629 | 200,228 | 279,350 | 275,838 | |
R&D Expenses | - | 1,946 | 3,001 | 4,019 | 3,732 | |
Selling General & Admin Expenses | 68,246 | 68,584 | 97,632 | 114,552 | 117,197 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (8,229) | (14,522) | (15,962) | (34,178) | (36,456) | |
Interest Income | 16,448 | 25,804 | 28,294 | 46,108 | 50,688 | |
Income Tax Expense | (49,013) | (95,065) | (79,244) | (112,219) | (69,892) | |
Net Income | ||||||
Net Income | 198,886 | 284,903 | 286,263 | 308,929 | 152,048 | |
Supplemental | ||||||
EBIT | 239,680 | 368,686 | 353,175 | 409,218 | 207,708 | |
EBITDA | 281,403 | 417,233 | 413,822 | 471,456 | 280,915 | |