

| 2019 | 2020 | 2021 | 2022 | 2023 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 362.7 | 869.6 | 902.9 | 806.9 | 790.3 | |
COGS | 118.6 | 314.7 | 312.5 | 362.1 | 393 | |
Gross Profit | 244.1 | 554.8 | 590.4 | 444.8 | 397.3 | |
Operating Expenses & Income | ||||||
Operating Income | 70.77 | 146 | 186.5 | (24.79) | (98.27) | |
Total Operating Expenses | 169.6 | 390 | 400.7 | 256.8 | 888.6 | |
R&D Expenses | 15.51 | 20.9 | 22.8 | 23.2 | - | |
Selling General & Admin Expenses | 11.44 | 22.08 | 27.2 | 38.56 | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.127) | (5.334) | (6.49) | (13.76) | (31.95) | |
Interest Income | 2.41 | 9.348 | 9.145 | 10.68 | 2.596 | |
Income Tax Expense | 20.61 | 37.62 | 51.13 | 2.242 | - | |
Net Income | ||||||
Net Income | 50.39 | 95.41 | 126 | (200.4) | (296.1) | |
Supplemental | ||||||
EBIT | 73.37 | 143 | 184.8 | (183.4) | - | |
EBITDA | 94.23 | 209.6 | 280.5 | (74.67) | - | |