
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,834 | 2,551 | 3,042 | 3,378 | 3,742 | 3,993 | |
COGS | 608 | 720 | 764 | 836 | 984 | 1,101 | |
Gross Profit | 1,226 | 1,831 | 2,278 | 2,542 | 2,758 | 2,892 | |
Operating Expenses & Income | |||||||
Operating Income | (86) | 62 | (2,142) | 489 | 498 | 591 | |
Total Operating Expenses | 1,312 | 1,769 | 4,420 | 2,053 | 2,260 | 2,301 | |
R&D Expenses | 368 | 518 | 2,312 | 604 | 650 | 706 | |
Selling General & Admin Expenses | 288 | 339 | 803 | 363 | 482 | 436 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 2 | 17 | 67 | 66 | 57 | 34 | |
Income Tax Expense | 1 | (357) | (439) | 95 | 109 | 145 | |
Net Income | |||||||
Net Income | (73) | 428 | (1,622) | 457 | 447 | 480 | |
Supplemental | |||||||
EBIT | (72) | 71 | (2,061) | 552 | 556 | 625 | |
EBITDA | (45) | 118 | (2,004) | 619 | 655 | 741 | |