
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,386 | 5,005 | 5,497 | 6,131 | 7,206 | 7,507 | |
COGS | 418 | 480 | 511 | 578 | 650 | 665 | |
Gross Profit | 3,968 | 4,525 | 4,986 | 5,553 | 6,556 | 6,842 | |
Operating Expenses & Income | |||||||
Operating Income | 618 | 989 | 1,128 | 1,369 | 1,794 | 2,027 | |
Total Operating Expenses | 3,768 | 4,016 | 4,369 | 4,762 | 5,412 | 5,480 | |
R&D Expenses | 1,115 | 1,219 | 1,373 | 1,485 | 1,643 | 1,670 | |
Selling General & Admin Expenses | 2,195 | 2,277 | 2,443 | 2,650 | 3,066 | 3,093 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (65) | (71) | - | - | - | - | |
Interest Income | - | - | 26 | 34 | 27 | 33 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 497 | 823 | 906 | 1,112 | 1,124 | 1,463 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 765.7 | 1,139 | - | - | - | - | |