
| 2018 | 2019 | 2020 | 2021 | 2022 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 216.7 | 456.7 | 286 | 663.2 | 501.2 | 901 | |
COGS | 128.9 | 272.5 | - | - | - | - | |
Gross Profit | 216.7 | 456.7 | 286 | 663.2 | 501.2 | 1,035.8 | |
Operating Expenses & Income | |||||||
Operating Income | 274.8 | 500 | 393.4 | 637.5 | 783.7 | 1,111.2 | |
Total Operating Expenses | 13.32 | (43.24) | (107.5) | 25.68 | 25.09 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 13.32 | 19.03 | 23.44 | 25.68 | 25.09 | 27.16 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (71.44) | (125.3) | (152.9) | (219.1) | (307.5) | (362.8) | |
Interest Income | 366.9 | 691.9 | 769 | 946.5 | 1,053.3 | 1,268.6 | |
Income Tax Expense | 1.093 | 1.984 | 5.705 | 12.61 | 9.774 | 11.05 | |
Net Income | |||||||
Net Income | 202.2 | 498 | 387.7 | 624.9 | 466.4 | 854.7 | |
Supplemental | |||||||
EBIT | 203.3 | 500 | 529.8 | 830.1 | 783.7 | 1,009.2 | |
EBITDA | 274.8 | 500 | 393.4 | 637.5 | 749.3 | - | |