

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,300 | 1,858 | 2,263 | 2,610 | 2,919 | 2,996 | |
COGS | 396.4 | 546 | 581 | 618 | 661 | 676 | |
Gross Profit | 904 | 1,312 | 1,682 | 1,992 | 2,258 | 2,320 | |
Operating Expenses & Income | |||||||
Operating Income | (768) | (812) | (516) | (63) | 153 | 170 | |
Total Operating Expenses | 1,672 | 2,124 | 2,198 | 2,055 | 2,105 | 2,150 | |
R&D Expenses | 469 | 620 | 656 | 642 | 639 | 648 | |
Selling General & Admin Expenses | 432 | 409 | 450 | 448 | 448 | 443 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (91) | (11) | (8) | (5) | (4) | (4) | |
Interest Income | 9.768 | 22 | 81 | 106 | 110 | 103 | |
Income Tax Expense | (2) | 14 | 18 | 18 | 20 | 18 | |
Net Income | |||||||
Net Income | (848) | (815) | (355) | 28 | 235 | 247 | |
Supplemental | |||||||
EBIT | (759) | (790) | (329) | 51 | 259 | 269 | |
EBITDA | (651) | (676) | (245) | 149 | 355 | 360 | |