
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 332.7 | 462.3 | 408.7 | 1,007.6 | 1,919.3 |
COGS | 58.75 | 181.8 | 321.3 | 458.9 | 668.1 |
Gross Profit | 273.9 | 280.5 | 87.44 | 548.7 | 1,251.2 |
Operating Expenses & Income | |||||
Operating Income | 128.6 | 109.5 | 11.34 | 464.4 | 1,138.4 |
Total Operating Expenses | 204.1 | 352.7 | 397.4 | 543.2 | 780.9 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 13.95 | 20.47 | 18.34 | 24.77 | - |
Earnings from Continuing Operations | |||||
Interest Expense | (17.72) | (32.66) | (42.73) | (50.56) | (100.7) |
Interest Income | - | - | - | - | - |
Income Tax Expense | 69.66 | - | - | - | - |
Net Income | |||||
Net Income | 230.9 | 99.4 | (23.47) | (325.5) | (625.4) |
Supplemental | |||||
EBIT | 149.2 | - | - | - | - |
EBITDA | 366.5 | 262.3 | 23.27 | (332.7) | (476.5) |