

| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 298.8 | 333.6 | 503.2 | 524.4 | 533 | 1,057.4 | |
COGS | 158.1 | 165.1 | 252.6 | 54.5 | 4.8 | 340.2 | |
Gross Profit | 140.7 | 168.5 | 250.6 | 469.9 | 528.2 | 717.2 | |
Operating Expenses & Income | |||||||
Operating Income | 146.5 | 189.4 | 258.7 | 383.3 | 217.3 | 465.3 | |
Total Operating Expenses | (5.8) | (20.9) | (8.1) | 105.6 | 310.9 | 251.9 | |
R&D Expenses | 39.3 | 42.8 | 44.1 | 4.9 | - | 9.099999 | |
Selling General & Admin Expenses | 35 | 42.4 | 75.8 | - | - | 81 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (81.7) | (82.6) | (120.7) | (186.1) | - | (286.6) | |
Interest Income | 112 | 106.5 | 135.6 | - | - | 79.7 | |
Income Tax Expense | 21.4 | 13.3 | 32.6 | 64.2 | 5.5 | 75.5 | |
Net Income | |||||||
Net Income | 3.9 | 41 | 45.2 | 150.2 | 19 | 169.2 | |
Supplemental | |||||||
EBIT | 105.8 | 189.4 | 245.1 | 396.3 | 250.2 | 574 | |
EBITDA | 215.6 | 297 | 396.1 | 572.3 | 461.9 | 961.7 | |