
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,300 | 1,858 | 2,263 | 2,610 | 2,919 | 3,073 | |
COGS | 396 | 546 | 581 | 618 | 661 | 672 | |
Gross Profit | 904 | 1,312 | 1,682 | 1,992 | 2,258 | 2,401 | |
Operating Expenses & Income | |||||||
Operating Income | (768) | (783) | (460) | (63) | 153 | 236 | |
Total Operating Expenses | 2,068 | 2,641 | 2,723 | 2,673 | 2,766 | 2,837 | |
R&D Expenses | 469 | 620 | 656 | 642 | 639 | 651 | |
Selling General & Admin Expenses | 1,203 | 1,475 | 1,486 | 1,413 | 1,466 | 1,514 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (91) | (11) | (8) | (5) | (4) | (3) | |
Interest Income | 9 | 22 | 81 | 106 | 110 | 95 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | (848) | (815) | (355) | 28 | 235 | 296 | |
Supplemental | |||||||
EBIT | - | (790) | (329) | 51 | 259 | 327 | |
EBITDA | (649.9) | (676) | (230) | 149 | 355 | 412 | |