
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 5,777 | 5,517 | 5,252 | 6,152 | 7,741 |
COGS | 1,438 | 1,675 | 1,707 | 1,752 | 1,990 |
Gross Profit | 4,339 | 3,842 | 3,545 | 4,400 | 5,751 |
Operating Expenses & Income | |||||
Operating Income | 1,322 | 701 | 633 | 864 | 2,004 |
Total Operating Expenses | 4,455 | 4,816 | 4,619 | 5,288 | 5,737 |
R&D Expenses | 1,629 | 1,670 | 1,630 | 1,781 | 1,822 |
Selling General & Admin Expenses | 1,554 | 1,714 | 1,824 | 2,347 | 2,749 |
Earnings from Continuing Operations | |||||
Interest Expense | (45) | (71) | (144) | (159) | (128) |
Interest Income | 7 | 12 | 27 | 29 | 46 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 1,058 | 418 | 343 | 1,065 | 1,558 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 1,594 | 1,171 | - | - | - |