
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,703 | 2,679 | 3,233 | 4,007 | 4,920 | 5,156 | |
COGS | 220 | 195 | 234 | 206 | 370 | 240 | |
Gross Profit | 2,483 | 2,484 | 2,999 | 3,801 | 4,550 | 4,916 | |
Operating Expenses & Income | |||||||
Operating Income | 680 | 678 | 99 | 827 | 908 | 892 | |
Total Operating Expenses | 1,803 | 1,806 | 2,900 | 2,974 | 3,642 | 4,060 | |
R&D Expenses | 945 | 1,080 | 1,932 | 2,009 | 2,776 | 2,964 | |
Selling General & Admin Expenses | 897 | 762 | 983 | 984 | 1,115 | 1,173 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 2 | 42 | 110 | 116 | 111 | 115 | |
Income Tax Expense | 110 | 147 | (94) | (72) | 253 | 237 | |
Net Income | |||||||
Net Income | 549 | 524 | 306 | 792 | 904 | 1,044 | |
Supplemental | |||||||
EBIT | 786 | 671 | 212 | 720 | 1,157 | - | |
EBITDA | 962.5 | 841.2 | 374 | 902.9 | 1,406 | - | |