

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 18,388 | 19,705 | 22,443 | 22,419 | 23,079 | 45,479 | |
COGS | 4,634 | 5,036 | 5,899 | 5,329 | 6,970 | 12,299 | |
Gross Profit | 13,754 | 14,669 | 16,544 | 17,090 | 16,109 | 33,201 | |
Operating Expenses & Income | |||||||
Operating Income | 3,445 | 3,207 | 4,148 | 4,713 | 4,064 | 8,499 | |
Total Operating Expenses | 10,429 | 11,584 | 12,396 | 12,686 | 12,045 | 24,702 | |
R&D Expenses | 1,350 | 1,314 | 1,410 | 1,347 | 1,345 | 2,795 | |
Selling General & Admin Expenses | 937 | 1,038 | 1,138 | 1,145 | 1,179 | 2,324 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (109) | (195) | (559) | (652) | (553) | (1,941) | |
Interest Income | 38 | 56 | 90 | 101 | 94 | - | |
Income Tax Expense | 715 | 651 | 839 | 824 | 734 | 1,558 | |
Net Income | |||||||
Net Income | 2,513 | 2,082 | 1,795 | 2,387 | 1,545 | 3,921 | |
Supplemental | |||||||
EBIT | 3,450 | 3,118 | 3,953 | 4,368 | 3,618 | 7,988 | |
EBITDA | 4,463 | 4,294 | 5,246 | 5,803 | 5,137 | 10,550.5 | |