

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 20,066 | 22,397 | 21,514 | 21,586 | 20,495 | |
COGS | 11,092 | 13,030 | 11,853 | 10,765 | 10,074 | |
Gross Profit | 8,975 | 9,367 | 9,661 | 10,820 | 10,421 | |
Operating Expenses & Income | ||||||
Operating Income | 2,161 | 1,756 | 2,212 | 2,827 | 2,765 | |
Total Operating Expenses | 17,906 | 20,641 | 19,302 | 18,758 | 17,730 | |
R&D Expenses | 727 | 570 | 587 | 634 | 630 | |
Selling General & Admin Expenses | 6,141 | 7,087 | 6,866 | 7,308 | 6,980 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (53) | (80) | (117) | (129) | (116) | |
Interest Income | 31 | 41 | 78 | 106 | 102 | |
Income Tax Expense | 519 | 436 | - | - | - | |
Net Income | ||||||
Net Income | 1,634 | 1,259 | 1,318 | 2,007 | 2,035 | |
Supplemental | ||||||
EBIT | 2,582 | 1,973 | - | - | - | |
EBITDA | 3,180 | 2,644 | - | - | - | |