
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,171 | 9,112 | 9,978 | 10,817 | 11,682 | 12,236 | |
COGS | 4,131 | 4,883 | 5,008 | 5,305 | 5,647 | 5,874 | |
Gross Profit | 4,040 | 4,229 | 4,970 | 5,512 | 6,035 | 6,362 | |
Operating Expenses & Income | |||||||
Operating Income | 1,717 | 1,743 | 2,359 | 2,689 | 2,959 | 3,079 | |
Total Operating Expenses | 6,454 | 7,369 | 7,619 | 8,128 | 8,723 | 9,157 | |
R&D Expenses | 734 | 779 | 858 | 917 | 970 | 1,019 | |
Selling General & Admin Expenses | 1,353 | 1,450 | 1,561 | 1,752 | 1,870 | 1,919 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (215) | (240) | (249) | (295) | (360) | (440) | |
Interest Income | 7 | 14 | 33 | 68 | 58 | 37 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 1,245 | 1,363 | 1,709 | 1,577 | 2,154 | 2,134 | |
Supplemental | |||||||
EBIT | - | 1,755 | 2,395 | 2,267 | 3,172 | 3,208 | |
EBITDA | 2,198 | 2,195 | 2,751 | 2,603 | 3,597 | 3,757 | |