

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,051 | 10,436 | 11,512 | 9,982 | 10,835 | 11,276 | |
COGS | 2,676 | 3,666 | 4,583 | 2,948 | 3,334 | 3,544 | |
Gross Profit | 6,375 | 6,770 | 6,929 | 7,034 | 7,501 | 7,732 | |
Operating Expenses & Income | |||||||
Operating Income | 4,126 | 4,413 | 4,427 | 4,558 | 4,793 | 5,034 | |
Total Operating Expenses | 2,248 | 2,357 | 2,502 | 2,476 | 2,708 | 2,698 | |
R&D Expenses | 1 | 24 | 29 | 17 | - | - | |
Selling General & Admin Expenses | 2,009 | 2,059 | 2,187 | 2,148 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4) | (15) | - | - | - | - | |
Interest Income | 6 | 12 | - | 1 | 36 | - | |
Income Tax Expense | 1,229 | 1,365 | 1,995 | 1,379 | 1,413 | 1,505 | |
Net Income | |||||||
Net Income | 2,900 | 3,062 | 4,377 | 3,183 | 3,427 | 3,589 | |
Supplemental | |||||||
EBIT | 4,127 | 4,414 | 4,428 | 4,560 | 4,793 | 5,058 | |
EBITDA | 5,017 | 5,298 | 5,314 | 5,476 | 5,767 | 6,086 | |