
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 5,212 | 5,215 | 5,549 | 5,810 | 6,164 |
COGS | 1,543 | 1,540 | 1,730 | 1,764 | 1,972 |
Gross Profit | 3,669 | 3,675 | 3,819 | 4,046 | 4,192 |
Operating Expenses & Income | |||||
Operating Income | 682 | 634 | 620 | 860 | 857 |
Total Operating Expenses | 4,530 | 4,581 | 4,929 | 4,950 | 5,307 |
R&D Expenses | 356 | 345 | 339 | 289 | 296 |
Selling General & Admin Expenses | 2,394 | 2,435 | 2,602 | 2,652 | 2,790 |
Earnings from Continuing Operations | |||||
Interest Expense | (93) | (91) | (139) | (168) | (179) |
Interest Income | 6 | 14 | 34 | 24 | 28 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 524 | 223 | 263 | 412 | 625 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 1,247 | 943 | - | - | - |