
| 2018 | 2019 | 2020 | 2021 | 2022 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 978.7 | 1,161.2 | 1,038.5 | 1,739.2 | 2,566.7 | |
COGS | 214.1 | 209.7 | 264.2 | 386.5 | 934.1 | |
Gross Profit | 764.5 | 951.6 | 774.3 | 1,352.7 | 1,632.6 | |
Operating Expenses & Income | ||||||
Operating Income | 603 | 901.2 | 730.5 | 1,148.2 | 1,730.5 | |
Total Operating Expenses | 375.7 | 260 | 308 | 583.3 | 836.2 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 158.2 | 105.8 | 7.6 | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | (3.614) | (4.096) | (3.707) | (3.785) | |
Interest Income | 18.22 | 39.53 | 33.24 | 3.877 | 36.02 | |
Income Tax Expense | 183.3 | 233.4 | 232.3 | 328.6 | - | |
Net Income | ||||||
Net Income | 412.9 | 707.4 | 510.3 | 815.7 | 1,416.1 | |
Supplemental | ||||||
EBIT | 603 | 901.2 | 730.5 | 1,147.6 | - | |
EBITDA | 806.7 | 1,174.1 | 1,001.9 | 1,148 | 2,358.9 | |