
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,703 | 2,679 | 3,233 | 4,007 | 4,920 | 5,156 | |
COGS | 131 | 106 | 154 | 121 | 121 | 127 | |
Gross Profit | 2,572 | 2,573 | 3,079 | 3,886 | 4,799 | 5,029 | |
Operating Expenses & Income | |||||||
Operating Income | 680 | 678 | 117 | 831 | 908 | 892 | |
Total Operating Expenses | 2,023 | 2,001 | 3,116 | 3,176 | 4,012 | 4,264 | |
R&D Expenses | 995 | 1,133 | 1,979 | 2,071 | 2,776 | 2,964 | |
Selling General & Admin Expenses | 897 | 762 | 983 | 984 | 1,115 | 1,173 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 2 | 42 | 110 | 116 | 111 | 115 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 549 | 524 | 306 | 792 | 904 | 1,044 | |
Supplemental | |||||||
EBIT | - | 678 | 117 | 831 | 908 | 892 | |
EBITDA | - | 848 | 279 | 1,014 | 1,157 | 1,156 | |