
| 2023 | 2024 | 2025 | 2026 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 2,245 | 2,469 | 2,715 | 3,102 | 3,222 |
COGS | 937 | 1,032 | 1,190 | 1,422 | 1,487 |
Gross Profit | 1,308 | 1,436 | 1,525 | 1,680 | 1,735 |
Operating Expenses & Income | |||||
Operating Income | (69) | (69) | (202) | 49 | 17 |
Total Operating Expenses | 1,377 | 1,506 | 1,727 | 1,631 | 1,718 |
R&D Expenses | 429 | 437 | 438 | 448 | 439 |
Selling General & Admin Expenses | 960 | 1,057 | 1,131 | 1,183 | 1,238 |
Earnings from Continuing Operations | |||||
Interest Expense | - | - | - | - | - |
Interest Income | - | - | - | - | - |
Income Tax Expense | 16 | 38 | 48 | 128 | 128 |
Net Income | |||||
Net Income | (96) | (112) | (250) | (331) | (329) |
Supplemental | |||||
EBIT | (76) | (70) | (36) | - | - |
EBITDA | 39 | 59 | 107 | 49 | 89 |