
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,923 | 16,281 | 16,034 | 15,845 | 17,262 | 19,322 | |
COGS | 10,036 | 11,037 | 10,979 | 10,389 | 11,183 | 12,343 | |
Gross Profit | 4,887 | 5,244 | 5,055 | 5,456 | 6,079 | 6,979 | |
Operating Expenses & Income | |||||||
Operating Income | 2,698 | 2,942 | 2,677 | 2,983 | 3,384 | 3,960 | |
Total Operating Expenses | 12,225 | 13,339 | 13,357 | 12,862 | 13,878 | 15,362 | |
R&D Expenses | 677 | 718 | 708 | 741 | 829 | 919 | |
Selling General & Admin Expenses | 1,512 | 1,584 | 1,670 | 1,732 | 1,866 | 2,100 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (56) | (66) | (80) | (70) | (77) | (122) | |
Interest Income | 17 | 15 | 60 | 87 | 83 | 88 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 2,261 | 2,428 | 1,910 | 3,193 | 1,842 | 3,016 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 3,203 | 3,584 | - | - | - | - | |