

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,916 | 4,511 | 4,824 | 5,537 | 6,312 | 6,829 | |
COGS | 1,520 | 1,720 | 1,789 | 1,985 | 2,154 | 2,183 | |
Gross Profit | 2,396 | 2,791 | 3,035 | 3,552 | 4,158 | 4,646 | |
Operating Expenses & Income | |||||||
Operating Income | 292 | 470 | 666 | 1,091 | 1,663 | 1,824 | |
Total Operating Expenses | 2,104 | 2,321 | 2,369 | 2,461 | 2,495 | 2,822 | |
R&D Expenses | 631 | 665 | 618 | 531 | 596 | 653 | |
Selling General & Admin Expenses | 240 | 276 | 331 | 369 | 1,899 | 1,293 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (23) | (24) | (22) | (62) | (23) | (4) | |
Interest Income | 1 | 4 | 12 | 61 | 28 | - | |
Income Tax Expense | 60 | 112 | 161 | 242 | 438 | 491 | |
Net Income | |||||||
Net Income | 219 | 335 | 486 | 815 | 1,197 | 1,356 | |
Supplemental | |||||||
EBIT | 302 | 471 | 669 | 1,122 | 1,658 | 1,844 | |
EBITDA | 544 | 709 | 914 | 1,394 | 1,986 | 2,196 | |