
| 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 | 846 | 2,004 | |
Total Operating Expenses | 4,455 | 4,816 | 4,619 | 5,306 | 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 | 170 | 91 | - | - | - | |
Net Income | ||||||
Net Income | 1,058 | 418 | 343 | 1,065 | 1,558 | |
Supplemental | ||||||
EBIT | 1,314 | 599 | - | - | - | |
EBITDA | 1,594 | 1,171 | - | - | - | |