

| 2017 | 2018 | 2019 | 2020 | 2021 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,997.2 | 5,949.2 | 10,170.6 | 11,672.3 | 11,003 | 12,886 | |
COGS | 1,899.8 | 2,139.4 | 3,417.9 | 4,100.5 | 4,422 | 4,880 | |
Gross Profit | 3,097.4 | 3,809.8 | 6,752.7 | 7,571.8 | 6,581 | 8,006 | |
Operating Expenses & Income | |||||||
Operating Income | 2,549.6 | 3,112 | 5,370.5 | 5,548.2 | 3,370 | 5,237 | |
Total Operating Expenses | 2,447.5 | 2,837.2 | 4,800.1 | 6,124.2 | 7,633 | 7,649 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 552.4 | 698.3 | 1,332.1 | 1,791.5 | 2,892 | 3,211 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | (2,049.1) | (3,271.2) | (4,947) | (5,330) | |
Interest Income | 184.3 | 240 | 247.5 | 829.9 | 889 | 404 | |
Income Tax Expense | (410.5) | (6,534.3) | (9,219) | 8,072 | 13,586 | 7,844 | |
Net Income | |||||||
Net Income | 3,260.5 | 15,099.9 | (18,032.6) | 17,089.5 | (21,933) | (38,007) | |
Supplemental | |||||||
EBIT | 6,025.2 | 9,114.3 | 10,498 | 8,608 | 647 | 1,861 | |
EBITDA | 5,652.7 | 16,901.5 | (20,247.4) | 27,090.5 | (3,660) | (26,511) | |