

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,896 | 7,245 | 8,971 | 10,984 | 13,278 | 14,732 | |
COGS | 1,353 | 1,573 | 1,921 | 2,287 | 2,983 | 3,717 | |
Gross Profit | 4,543 | 5,672 | 7,050 | 8,697 | 10,295 | 11,015 | |
Operating Expenses & Income | |||||||
Operating Income | 257 | 355 | 762 | 1,364 | 1,824 | 1,680 | |
Total Operating Expenses | 4,286 | 5,317 | 6,288 | 7,333 | 8,471 | 9,335 | |
R&D Expenses | 1,397 | 1,768 | 2,124 | 2,543 | 2,960 | 3,261 | |
Selling General & Admin Expenses | 597 | 735 | 863 | 936 | 1,123 | 1,280 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (28) | (27) | (25) | (23) | (23) | (83) | |
Interest Income | 28 | 27 | 255 | 419 | 451 | 378 | |
Income Tax Expense | 19 | 74 | (723) | 313 | 513 | 676 | |
Net Income | |||||||
Net Income | 230 | 325 | 1,731 | 1,425 | 1,748 | 1,670 | |
Supplemental | |||||||
EBIT | 277 | 426 | 762 | 1,761 | 2,261 | 2,418 | |
EBITDA | 749 | 768 | 1,288 | 2,226 | 2,999 | 3,489 | |