
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,563 | 11,359 | 12,406 | 12,766 | 12,688 | 12,821 | |
COGS | 4,686 | 6,047 | 6,408 | 6,972 | 6,756 | 6,592 | |
Gross Profit | 4,877 | 5,312 | 5,998 | 5,794 | 5,932 | 6,229 | |
Operating Expenses & Income | |||||||
Operating Income | 299 | 569 | 716 | 804 | 692 | 915 | |
Total Operating Expenses | 4,572 | 4,737 | 5,282 | 4,990 | 5,240 | 5,314 | |
R&D Expenses | 850 | 849 | 957 | 1,108 | 1,115 | - | |
Selling General & Admin Expenses | 2,029 | 2,098 | 2,397 | 2,604 | 1,439 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7) | (2) | (2) | (8) | (22) | (24) | |
Interest Income | 38 | 44 | - | - | 1 | - | |
Income Tax Expense | 101 | 131 | 123 | 225 | 144 | 209 | |
Net Income | |||||||
Net Income | 283 | 491 | 697 | 547 | 628 | 789 | |
Supplemental | |||||||
EBIT | 392 | 625 | 717 | 781 | 692 | 928 | |
EBITDA | 977 | 1,252 | 1,293 | 1,359 | 1,288 | 1,543 | |