

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,061 | 3,335 | 3,902 | 4,174 | 4,354 | 4,542 | |
COGS | 865 | 1,004 | 1,118 | 1,178 | 1,247 | 1,308 | |
Gross Profit | 2,196 | 2,331 | 2,784 | 2,996 | 3,107 | 3,242 | |
Operating Expenses & Income | |||||||
Operating Income | 4,280 | 3,315 | 2,690 | 2,902 | 3,016 | 3,144 | |
Total Operating Expenses | 87 | 88 | 94 | 94 | 91 | 98 | |
R&D Expenses | 0.000001 | 0.000001 | 0 | - | - | - | |
Selling General & Admin Expenses | 86 | 90 | 94 | 94 | 87 | 139 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (312) | (404) | (977) | (1,158) | (1,090) | (1,111) | |
Interest Income | 91 | 9 | 11 | 29 | 981 | 358 | |
Income Tax Expense | 822 | 623 | 3 | 524 | 678 | 673 | |
Net Income | |||||||
Net Income | 3,348 | 2,288 | (27) | 1,706 | 2,220 | 2,187 | |
Supplemental | |||||||
EBIT | 4,280 | 2,216 | 958 | 3,380 | 3,980 | - | |
EBITDA | 4,078 | 3,315 | 973 | 3,388 | 3,988 | 3,826 | |