
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,771 | 5,453 | 5,584 | 5,916 | 6,125 | |
COGS | 1,374 | 1,578 | 1,576 | 1,626 | 1,625 | |
Gross Profit | 3,397 | 3,875 | 4,008 | 4,290 | 4,500 | |
Operating Expenses & Income | ||||||
Operating Income | 1,041 | 1,264 | 1,330 | 1,600 | 1,687 | |
Total Operating Expenses | 3,730 | 4,189 | 4,254 | 4,316 | 4,438 | |
R&D Expenses | 466 | 541 | 591 | 688 | 724 | |
Selling General & Admin Expenses | 1,706 | 1,889 | 1,918 | 1,984 | 2,064 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (64) | (57) | (83) | (98) | (117) | |
Interest Income | 4 | 21 | 58 | 52 | 29 | |
Income Tax Expense | 201 | 249 | - | - | - | |
Net Income | ||||||
Net Income | 728 | 1,027 | 1,007 | 1,079 | 1,308 | |
Supplemental | ||||||
EBIT | 1,073 | 1,283 | 1,380 | 1,476 | 1,766 | |
EBITDA | 1,414 | 1,765 | 1,820 | 1,930 | 2,229 | |