

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,629 | 6,991 | 7,426 | 7,562 | 7,463 | 7,456 | |
COGS | 1,494 | 1,859 | 1,792 | 1,710 | 1,543 | 1,718 | |
Gross Profit | 4,135 | 5,132 | 5,634 | 5,852 | 5,920 | 5,738 | |
Operating Expenses & Income | |||||||
Operating Income | 1,046 | 1,129 | 1,332 | 1,518 | 1,520 | 1,181 | |
Total Operating Expenses | 3,089 | 4,003 | 4,302 | 4,334 | 4,400 | 5,000 | |
R&D Expenses | 1,778 | 2,186 | 2,328 | 2,420 | 2,569 | 2,664 | |
Selling General & Admin Expenses | 592 | 673 | 727 | 691 | 745 | 1,050 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (45) | (58) | (58) | (58) | (58) | (46) | |
Interest Income | 31 | 4 | 49 | 126 | 125 | 51 | |
Income Tax Expense | 180 | 292 | 524 | 316 | 484 | 325 | |
Net Income | |||||||
Net Income | 837 | 789 | 802 | 1,273 | 1,121 | 821 | |
Supplemental | |||||||
EBIT | 1,062 | 1,139 | 1,384 | 1,647 | 1,663 | - | |
EBITDA | 1,243 | 1,625 | 1,920 | 2,051 | 2,019 | - | |