

| 2018 | 2019 | 2020 | 2021 | 2022 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 289.8 | 462.3 | 408.7 | 1,007.6 | 1,919.3 | - | |
COGS | 51.17 | 181.8 | 321.3 | 458.9 | 668.1 | - | |
Gross Profit | 238.6 | 280.5 | 87.44 | 548.7 | 1,251.2 | - | |
Operating Expenses & Income | |||||||
Operating Income | 112 | 109.5 | 11.34 | 464.4 | 1,138.4 | - | |
Total Operating Expenses | 177.8 | 352.7 | 397.4 | 543.2 | 780.9 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 12.15 | 20.47 | 17.51 | 24.77 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (15.43) | (32.66) | (42.73) | (50.56) | (100.7) | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 60.68 | 32.09 | (113.3) | (225.7) | (178.9) | 313.3 | |
Net Income | |||||||
Net Income | 201.1 | 99.4 | (23.47) | (325.5) | (625.4) | - | |
Supplemental | |||||||
EBIT | 130 | 184.1 | (75.93) | (508.8) | (618.9) | 1,400.2 | |
EBITDA | 319.2 | 262.3 | 23.27 | (332.7) | (476.5) | - | |