
| 2019 | 2020 | 2021 | 2022 | 2023 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 6,399.1 | 10,171.6 | 10,161.6 | 10,293.5 | 9,514.9 | 9,514.9 |
COGS | 73.99 | 103.8 | 104.7 | 104.3 | 91.57 | 91.57 |
Gross Profit | 6,325.1 | 10,067.8 | 10,056.8 | 10,189.2 | 9,423.3 | 9,423.3 |
Operating Expenses & Income | ||||||
Operating Income | 5,946 | 9,548.4 | 9,527.3 | 9,615.8 | 8,848.5 | 8,848.5 |
Total Operating Expenses | 379.1 | 519.4 | 529.5 | 573.4 | 574.8 | 574.8 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - | - |
Earnings from Continuing Operations | ||||||
Interest Expense | (129.2) | (948.2) | (797.3) | (765.3) | (887.7) | (887.7) |
Interest Income | - | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 10,716.6 | 9,100.7 | 8,029.5 | 3,650.4 | (11,139.2) | (11,139.2) |
Supplemental | ||||||
EBIT | 5,945.8 | 9,548.2 | 9,527.1 | 9,615.6 | 8,848.3 | 8,848.3 |
EBITDA | 5,946 | 9,548.4 | 9,527.3 | 9,615.8 | 8,848.5 | 8,848.5 |