

| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 218.4 | 207.8 | 244.6 | 234.4 | 248.8 | 551.7 | |
COGS | 40.9 | 39.06 | 44.64 | 11.51 | 7.719 | 108.8 | |
Gross Profit | 177.5 | 168.7 | 199.9 | 222.9 | 241.1 | 493.1 | |
Operating Expenses & Income | |||||||
Operating Income | 329.1 | 389.5 | 171.8 | (758.9) | 322.3 | (493) | |
Total Operating Expenses | 24.93 | 34.48 | 28.15 | 981.8 | (81.19) | 645 | |
R&D Expenses | 0.000001 | 0.000002 | 0.000001 | 0.000003 | - | 0.298 | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39.39) | (26.5) | (25.32) | (52.84) | (66.75) | (40.96) | |
Interest Income | 0.017 | 0.017 | 0.019 | 4.012 | 7.614 | - | |
Income Tax Expense | (1.547) | (2.75) | (3.285) | (28) | (24.18) | (12.12) | |
Net Income | |||||||
Net Income | 286.9 | 292 | 143.4 | (638.8) | 206.9 | (154.4) | |
Supplemental | |||||||
EBIT | 152.6 | 134.2 | 171.8 | (762) | 329 | 447.9 | |
EBITDA | 153.5 | 135.5 | 173.9 | (760.1) | 330.6 | 451 | |