

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,389 | 19,757 | 19,058 | 18,606 | 19,762 | 21,074 | |
COGS | 9,565 | 12,126 | 10,497 | 10,313 | 10,524 | 10,682 | |
Gross Profit | 7,824 | 7,631 | 8,561 | 8,293 | 9,238 | 10,392 | |
Operating Expenses & Income | |||||||
Operating Income | 2,369 | 2,038 | 2,609 | 2,044 | 2,845 | 3,827 | |
Total Operating Expenses | 5,455 | 5,593 | 5,952 | 6,249 | 6,393 | 6,565 | |
R&D Expenses | 871 | 866 | 938 | 1,120 | - | - | |
Selling General & Admin Expenses | 4,584 | 4,727 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (49) | (95) | - | - | - | - | |
Interest Income | 96 | 81 | - | 1 | 45 | - | |
Income Tax Expense | 651 | 731 | 874 | 450 | 643 | 1,058 | |
Net Income | |||||||
Net Income | 1,872 | 1,587 | 1,936 | 1,724 | 2,297 | 3,167 | |
Supplemental | |||||||
EBIT | 2,523 | 2,316 | 2,808 | 2,171 | 2,938 | 4,159 | |
EBITDA | 2,984 | 2,769 | 3,123 | 2,518 | 3,257 | 4,475 | |