
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,331 | 13,630 | 13,821 | 14,717 | 16,653 | 16,782 | |
COGS | 3,169 | 2,943 | 3,071 | 3,068 | 3,034 | 2,919 | |
Gross Profit | 11,162 | 10,687 | 10,750 | 11,649 | 13,619 | 13,863 | |
Operating Expenses & Income | |||||||
Operating Income | 6,314 | 5,583 | 5,585 | 6,085 | 7,264 | 7,294 | |
Total Operating Expenses | 4,846 | 5,104 | 5,165 | 5,564 | 6,355 | 6,569 | |
R&D Expenses | 671 | 718 | 621 | 802 | - | - | |
Selling General & Admin Expenses | 4,175 | 4,386 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39) | (52) | - | - | - | - | |
Interest Income | 34 | 41 | 24 | 53 | 132 | - | |
Income Tax Expense | 2,135 | 1,834 | 1,859 | 1,991 | 2,487 | 2,487 | |
Net Income | |||||||
Net Income | 4,222 | 3,809 | 3,817 | 4,189 | 4,313 | 4,365 | |
Supplemental | |||||||
EBIT | 6,316 | 5,583 | 5,587 | 6,180 | 7,264 | 6,520 | |
EBITDA | 6,509 | 5,864 | 5,799 | 6,413 | 7,611 | 6,842 | |