
| 2019 | 2020 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,493 | 8,157 | 62.94 | 68.42 | 90.37 | 158.8 | |
COGS | 2,767 | 2,438 | 17.05 | 16.21 | 22.04 | 38.7 | |
Gross Profit | 5,726 | 5,719 | 45.89 | 52.21 | 68.33 | 120.1 | |
Operating Expenses & Income | |||||||
Operating Income | 2,660 | 2,884 | 5.588332 | 6.656282 | (1.065124) | 9.268171 | |
Total Operating Expenses | 5,833 | 5,273 | 40.31 | 45.56 | 69.4 | 110.8 | |
R&D Expenses | - | - | 2.913436 | 0.95244 | 5.528733 | 3.333762 | |
Selling General & Admin Expenses | 799 | 659 | 4.473647 | 5.17757 | 8.479853 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (448) | (380) | - | - | - | - | |
Interest Income | - | - | 0.041 | 0.300985 | 0.494358 | - | |
Income Tax Expense | 494 | 641 | 1.838174 | 2.218588 | 0.576766 | 2.795354 | |
Net Income | |||||||
Net Income | 1,665 | 1,827 | 3.398384 | 5.977639 | 3.828563 | 9.806202 | |
Supplemental | |||||||
EBIT | 2,607 | 2,848 | 5.236558 | 8.196227 | 4.405329 | 12.6 | |
EBITDA | 4,044 | 4,212 | 7.385114 | 11.9 | 9.533795 | 19.32 | |