
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,666 | 14,474 | 17,570 | 15,244 | 14,656 | 15,308 | |
COGS | 7,150 | 9,928 | 11,972 | 10,856 | 9,947 | 10,567 | |
Gross Profit | 3,516 | 4,546 | 5,598 | 4,388 | 4,709 | 4,741 | |
Operating Expenses & Income | |||||||
Operating Income | 839 | 1,614 | 2,426 | 1,462 | 1,665 | 1,620 | |
Total Operating Expenses | 2,677 | 2,931 | 3,172 | 2,926 | 3,044 | 3,121 | |
R&D Expenses | 1,520 | 1,552 | 1,579 | 1,547 | 16,410 | 16,743 | |
Selling General & Admin Expenses | 165 | 275 | 279 | 200 | - | 256 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (172) | (104) | - | - | - | - | |
Interest Income | 23 | 84 | 1 | 3 | 12 | - | |
Income Tax Expense | 130 | 359 | 662 | 418 | 531 | 511 | |
Net Income | |||||||
Net Income | 865 | 1,353 | 1,771 | 979 | 1,230 | 1,191 | |
Supplemental | |||||||
EBIT | 839 | 1,615 | 2,427 | 1,405 | 1,665 | 1,690 | |
EBITDA | 883 | 1,668 | 2,510 | 1,504 | 1,760 | 1,787 | |