

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,992 | 8,399 | 9,917 | 11,102 | 12,241 | 13,159 | |
COGS | 1,156 | 1,499 | 1,703 | 1,878 | 2,086 | 2,250 | |
Gross Profit | 4,836 | 6,900 | 8,214 | 9,224 | 10,155 | 10,909 | |
Operating Expenses & Income | |||||||
Operating Income | 429 | 1,802 | 1,518 | 2,553 | 2,544 | 2,738 | |
Total Operating Expenses | 4,407 | 5,098 | 6,696 | 6,671 | 7,611 | 8,171 | |
R&D Expenses | 1,425 | 1,502 | 1,722 | 2,056 | 2,354 | 2,486 | |
Selling General & Admin Expenses | 836 | 950 | 2,025 | 1,185 | 1,342 | 1,346 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (438) | (24) | (83) | - | - | (37) | |
Interest Income | 12.73 | 186 | 631 | 818 | 705 | 680 | |
Income Tax Expense | 52 | 96 | (2,690) | 683 | 626 | 672 | |
Net Income | |||||||
Net Income | (352) | 1,893 | 4,792 | 2,648 | 2,511 | 2,691 | |
Supplemental | |||||||
EBIT | 138 | 1,891 | 2,185 | 3,331 | 2,453 | - | |
EBITDA | 276 | 1,972 | 2,229 | 3,396 | 3,137 | 3,130 | |