

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,777 | 5,517 | 5,252 | 6,152 | 7,741 | 15,372 | |
COGS | 1,612 | 1,863 | 1,707 | 1,752 | 2,234 | 3,965 | |
Gross Profit | 4,165 | 3,654 | 3,545 | 4,400 | 5,507 | 11,407 | |
Operating Expenses & Income | |||||||
Operating Income | 1,147 | 400 | 604 | 1,324 | 1,166 | 3,834 | |
Total Operating Expenses | 3,018 | 3,254 | 2,941 | 3,076 | 4,341 | 7,189 | |
R&D Expenses | 1,629 | 1,670 | 1,630 | 1,781 | 1,822 | 3,727 | |
Selling General & Admin Expenses | 208 | 225 | 230 | 272 | 264 | 550 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (45) | (71) | (144) | (159) | (128) | (439) | |
Interest Income | 7 | 12 | 27 | 29 | 46 | - | |
Income Tax Expense | 170 | 91 | 98 | 98 | 264 | 518 | |
Net Income | |||||||
Net Income | 1,058 | 418 | 343 | 1,065 | 1,558 | 3,526 | |
Supplemental | |||||||
EBIT | 1,271 | 582 | 585 | 1,322 | 1,166 | - | |
EBITDA | 1,594 | 1,167 | 1,276 | 1,963 | 1,793 | 4,514 | |