

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,771 | 5,453 | 5,584 | 5,916 | 6,125 | 12,183 | |
COGS | 1,505 | 1,718 | 1,576 | 1,626 | 1,625 | 3,724 | |
Gross Profit | 3,266 | 3,735 | 4,008 | 4,290 | 4,500 | 8,459 | |
Operating Expenses & Income | |||||||
Operating Income | 1,093 | 1,298 | 1,323 | 1,441 | 1,545 | 3,107 | |
Total Operating Expenses | 2,173 | 2,437 | 2,685 | 2,849 | 2,970 | 5,352 | |
R&D Expenses | 466 | 541 | 591 | 688 | 724 | - | |
Selling General & Admin Expenses | 920 | 996 | 1,749 | 1,870 | 1,114 | 1,916 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (65) | (69) | (27) | (101) | (120) | (184) | |
Interest Income | 4 | 57 | 55 | 52 | 29 | - | |
Income Tax Expense | 201 | 249 | 290 | 299 | 341 | 664 | |
Net Income | |||||||
Net Income | 728 | 1,027 | 1,007 | 1,079 | 1,308 | 2,458 | |
Supplemental | |||||||
EBIT | 993 | 1,345 | 1,330 | 1,452 | 1,530 | 3,076 | |
EBITDA | 1,414 | 1,777 | 1,775 | 1,931 | 2,007 | 4,028 | |