
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,776 | 8,080 | 8,544 | 9,256 | 9,467 | 9,517 | |
COGS | 2,303 | 2,454 | 2,561 | 2,719 | 2,666 | 2,709 | |
Gross Profit | 5,473 | 5,626 | 5,983 | 6,537 | 6,801 | 6,808 | |
Operating Expenses & Income | |||||||
Operating Income | 2,803 | 2,928 | 3,069 | 3,392 | 3,597 | 3,583 | |
Total Operating Expenses | 4,973 | 5,152 | 5,475 | 5,864 | 5,870 | 5,934 | |
R&D Expenses | 508 | 539 | 614 | 686 | 698 | 722 | |
Selling General & Admin Expenses | 2,001 | 2,009 | 2,151 | 2,318 | 2,378 | 2,378 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (224) | (221) | (239) | (225) | (222) | (238) | |
Interest Income | 6 | 50 | 105 | 106 | 93 | 88 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 2,037 | 2,114 | 2,344 | 2,486 | 2,673 | 2,616 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 2,873 | 3,027 | - | - | - | - | |