
| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 218.1 | 930.6 | 3,787.6 | 3,473.8 | 5,202.4 | 4,697.7 | |
COGS | 145.1 | 361.3 | 1,305.8 | 1,808.2 | 3,060 | 3,056.8 | |
Gross Profit | 73.01 | 569.4 | 2,481.7 | 1,665.6 | 2,142.4 | 1,641 | |
Operating Expenses & Income | |||||||
Operating Income | 33.69 | 422.9 | 2,026.7 | 1,223.8 | 1,510.8 | 1,039.7 | |
Total Operating Expenses | 184.4 | 507.7 | 1,760.9 | 2,250 | 3,691.6 | 3,658 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 34.94 | 65.13 | 143.5 | 161.1 | 227 | 215.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (9.7) | (32.2) | (166.7) | (396.4) | (423.1) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 103.5 | 178.9 | 1,248.1 | 784.3 | 838.7 | 638.1 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 136.3 | 488.4 | 2,502.4 | - | - | - | |