
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,997 | 21,714 | 21,680 | 22,363 | 23,375 | 23,168 | |
COGS | 11,045 | 13,577 | 13,971 | 13,895 | 14,345 | 14,128 | |
Gross Profit | 6,952 | 8,137 | 7,709 | 8,468 | 9,030 | 9,040 | |
Operating Expenses & Income | |||||||
Operating Income | 2,777 | 3,064 | 2,440 | 3,300 | 3,435 | 3,439 | |
Total Operating Expenses | 4,175 | 5,073 | 5,269 | 5,168 | 5,595 | 5,601 | |
R&D Expenses | 1,546 | 1,785 | 1,866 | 1,918 | 1,958 | 1,950 | |
Selling General & Admin Expenses | 2,817 | 3,408 | 3,607 | 3,681 | 3,887 | 2,863 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (83) | (118) | (296) | (476) | (425) | (407) | |
Interest Income | 50 | 70 | 211 | 119 | 326 | 184 | |
Income Tax Expense | 658 | 746 | 403 | 564 | 685 | 653 | |
Net Income | |||||||
Net Income | 1,727 | 2,038 | 1,509 | 1,942 | 2,144 | 2,213 | |
Supplemental | |||||||
EBIT | 2,482 | 2,916 | 2,221 | 3,001 | 3,288 | 3,354 | |
EBITDA | 3,521 | 4,259 | 3,778 | 4,224 | 4,584 | 4,524 | |