

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,775 | 18,687 | 18,120 | 17,985 | 16,880 | 14,990 | |
COGS | 7,093 | 9,555 | 9,082 | 8,421 | 8,744 | 9,110.3 | |
Gross Profit | 8,682 | 9,132 | 9,038 | 9,564 | 8,136 | 5,879.7 | |
Operating Expenses & Income | |||||||
Operating Income | 2,397 | 1,111 | 869 | 1,860 | 1,813 | 1,126 | |
Total Operating Expenses | 6,289 | 8,012 | 8,169 | 7,704 | 6,323 | 4,753.7 | |
R&D Expenses | 1,389 | 1,405 | 1,546 | 1,491 | 839 | 1,202.3 | |
Selling General & Admin Expenses | 1,205 | 1,587 | 1,481 | 671 | 621 | 1,374 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (166) | (305) | (492) | (705) | (645) | (873) | |
Interest Income | 2 | 7 | 63 | 92 | 80 | 320 | |
Income Tax Expense | 481 | 155 | 77 | 302 | 204 | 55 | |
Net Income | |||||||
Net Income | 1,756 | 511 | 228 | 988 | 653 | (373) | |
Supplemental | |||||||
EBIT | 2,473 | 1,011 | 899 | 1,740 | 1,556 | 742 | |
EBITDA | 3,596 | 2,498 | 2,313 | 3,119 | 2,805 | 3,231 | |