

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,139 | 6,216 | 7,259 | 8,446 | 9,552 | 9,854 | |
COGS | 1,428 | 1,710 | 1,771 | 2,069 | 2,321 | 2,388 | |
Gross Profit | 3,711 | 4,506 | 5,488 | 6,377 | 7,231 | 7,466 | |
Operating Expenses & Income | |||||||
Operating Income | (116) | (222) | 183 | 415 | 1,024 | 1,149 | |
Total Operating Expenses | 3,827 | 4,728 | 5,305 | 5,962 | 6,207 | 6,317 | |
R&D Expenses | 1,879 | 2,247 | 2,464 | 2,626 | 2,678 | 2,722 | |
Selling General & Admin Expenses | 486 | 599 | 702 | 820 | 1,338 | 917 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17) | (102) | (114) | (114) | (114) | (112) | |
Interest Income | 5.575 | 97.71 | 301 | 350 | 318 | 279 | |
Income Tax Expense | (13) | 107 | (1,025) | 112 | 316 | 414 | |
Net Income | |||||||
Net Income | 29 | (367) | 1,381 | 526 | 693 | 847 | |
Supplemental | |||||||
EBIT | 33 | (158) | 470 | 752 | 1,009 | 1,319 | |
EBITDA | 377 | 206 | 752 | 1,078 | 1,356 | 1,674 | |