
| 2019 | 2020 | 2021 | 2022 | 2023 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 39.9 | 512.3 | 492.4 | 805.7 | 865.9 | 856.2 | |
COGS | 6.419861 | 192.2 | 278 | 344.2 | 231 | 334.4 | |
Gross Profit | 33.48 | 320.1 | 214.4 | 461.5 | 634.9 | 521.8 | |
Operating Expenses & Income | |||||||
Operating Income | 191.1 | 259.1 | 232.6 | 391.2 | 245.7 | 345.9 | |
Total Operating Expenses | 55.64 | 74.52 | 53.55 | 74.6 | 389.2 | 182.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 49.36 | 63.67 | 41.42 | 58.99 | 86.5 | 86.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (32.44) | (170.6) | (131.1) | (194.6) | (323.8) | (308) | |
Interest Income | 177.4 | - | - | - | - | - | |
Income Tax Expense | 14.88 | 36.38 | 191.1 | 155.2 | 28.66 | 28.21 | |
Net Income | |||||||
Net Income | 111.6 | 113.3 | 445.3 | 814.5 | 121.8 | 113.1 | |
Supplemental | |||||||
EBIT | 191.1 | 259.1 | 232.6 | 391.2 | 245.7 | 345.9 | |
EBITDA | 197.3 | 269.9 | 244.8 | 406.8 | 263.8 | 363.8 | |