
| 2021 | 2022 | 2023 | TTM | ||
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 464.7 | 923.9 | 1,095.2 | 1,604 | |
COGS | 21.66 | 41.89 | 46.1 | 69.17 | |
Gross Profit | 443 | 882 | 1,049.1 | 1,534.8 | |
Operating Expenses & Income | |||||
Operating Income | 244.8 | 484.6 | 568.5 | 833.7 | |
Total Operating Expenses | 198.2 | 397.5 | 480.6 | 478.4 | |
R&D Expenses | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | |
Earnings from Continuing Operations | |||||
Interest Expense | (35.3) | (61.04) | (88.3) | (121.9) | |
Interest Income | 4.43352 | 1.08348 | 2.8 | - | |
Income Tax Expense | 49.28 | 98.33 | (20.7) | 33.45 | |
Net Income | |||||
Net Income | 134.9 | 322.2 | 473.1 | 650.6 | |
Supplemental | |||||
EBIT | 236.8 | 481.6 | 540.7 | 805.9 | |
EBITDA | 394.9 | 803.3 | 956.6 | 1,399 | |