
| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 63.65 | 572.5 | 1,047.9 | 871.3 | 601.4 | 1,452.4 | |
COGS | 13.34 | 53.97 | 29.23 | 59.8 | 42.11 | - | |
Gross Profit | 50.31 | 518.5 | 1,018.6 | 811.5 | 559.3 | 1,452.4 | |
Operating Expenses & Income | |||||||
Operating Income | 24.29 | 276.7 | 549.8 | 351 | 154.8 | 561.7 | |
Total Operating Expenses | 0.537382 | 12.12 | 164.1 | 460.5 | 446.6 | 745.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 26.02 | 241.8 | 468.8 | 460.5 | 446.6 | 877.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.02) | (163.5) | (222.4) | (312.9) | (314.1) | (203.7) | |
Interest Income | 5.459986 | 5.328 | 4.301 | 32.88 | 32.93 | 80.41 | |
Income Tax Expense | 12.38 | 106.2 | 184 | 126.2 | (20.7) | 186.9 | |
Net Income | |||||||
Net Income | 36.95 | 349.4 | 574.1 | 230.8 | (699.8) | (482.5) | |
Supplemental | |||||||
EBIT | 22.83 | 161.8 | 160.5 | 707.1 | - | - | |
EBITDA | 25.04 | 178.9 | 208.3 | 757.5 | - | - | |