

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,434 | 23,601 | 22,680 | 25,785 | 34,639 | 41,305 | |
COGS | 8,505 | 12,998 | 12,220 | 13,060 | 17,487 | 19,329 | |
Gross Profit | 7,929 | 10,603 | 10,460 | 12,725 | 17,152 | 21,976 | |
Operating Expenses & Income | |||||||
Operating Income | 3,641 | 1,264 | 401 | 1,900 | 3,694 | 6,488 | |
Total Operating Expenses | 4,281 | 9,339 | 8,224 | 10,825 | 13,458 | 15,488 | |
R&D Expenses | 2,845 | 5,005 | 5,872 | 6,456 | 8,091 | 9,394 | |
Selling General & Admin Expenses | 1,448 | 2,336 | 2,298 | 1,583 | 4,144 | 3,520 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (47) | (34) | (106) | (92) | (131) | (147) | |
Interest Income | 30 | 85 | 206 | 182 | 131 | 73 | |
Income Tax Expense | (1,210) | 513 | (362) | 381 | (103) | 1,092 | |
Net Income | |||||||
Net Income | 3,162 | 1,320 | 854 | 1,641 | 4,335 | 6,434 | |
Supplemental | |||||||
EBIT | 3,641 | 1,264 | 401 | 2,081 | 4,271 | 7,691 | |
EBITDA | 3,995 | 1,319 | 401 | 5,258 | 7,275 | 10,718 | |