

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,598 | 11,667 | 12,839 | 13,691 | 14,733 | 15,700 | |
COGS | 1,522 | 1,657 | 1,573 | 1,443 | 1,456 | 1,502 | |
Gross Profit | 7,054 | 10,010 | 11,266 | 12,248 | 13,277 | 14,198 | |
Operating Expenses & Income | |||||||
Operating Income | 186 | 1,085 | 1,033 | 1,319 | 2,163 | 2,950 | |
Total Operating Expenses | 6,814 | 8,925 | 10,233 | 10,929 | 11,114 | 11,251 | |
R&D Expenses | 1,074 | 1,181 | 1,358 | 1,314 | 1,277 | 1,281 | |
Selling General & Admin Expenses | 705 | 748 | 771 | 805 | 765 | 788 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (351) | (277) | (245) | (246) | (299) | (355) | |
Interest Income | 9 | 60 | 189 | 235 | 255 | 187 | |
Income Tax Expense | 53 | 195 | 330 | 318 | 290 | 629 | |
Net Income | |||||||
Net Income | 12 | 352 | 797 | 1,234 | 1,294 | 2,036 | |
Supplemental | |||||||
EBIT | 262 | 815 | 1,263 | 1,788 | 1,890 | 3,023 | |
EBITDA | 1,076 | 1,607 | 2,070 | 2,626 | 2,777 | 3,924 | |