

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,069 | 10,780 | 15,107 | 20,777 | 28,893 | 31,803 | |
COGS | 4,064 | 5,582 | 7,517 | 11,200 | 16,035 | 17,854 | |
Gross Profit | 3,005 | 5,198 | 7,590 | 9,577 | 12,858 | 13,949 | |
Operating Expenses & Income | |||||||
Operating Income | 441 | 1,069 | 2,207 | 2,631 | 3,201 | 3,049 | |
Total Operating Expenses | 2,564 | 4,129 | 5,383 | 6,946 | 9,657 | 10,900 | |
R&D Expenses | 590 | 1,099 | 1,831 | 1,934 | 2,269 | 2,417 | |
Selling General & Admin Expenses | 465 | 661 | 766 | 963 | 1,078 | 1,149 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (228.7) | (272) | (176) | (153) | (148) | (174) | |
Interest Income | 138 | 265 | 668 | 148 | 138 | 128 | |
Income Tax Expense | 149 | 298 | 569 | 521 | 845 | 365 | |
Net Income | |||||||
Net Income | 83 | 482 | 987 | 1,911 | 1,997 | 1,920 | |
Supplemental | |||||||
EBIT | 470 | 915 | 1,727 | 2,597 | 2,990 | 2,494 | |
EBITDA | 674 | 1,318 | 2,251 | 3,214 | 3,561 | 3,386 | |