

| 2019 | 2020 | 2021 | 2022 | 2023 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,173.3 | 2,306.5 | 4,066.9 | 5,791.8 | 3,565.2 | 5,143.5 | |
COGS | 4,152 | 6,795.3 | 1,346 | 1,732.5 | 1,338.6 | 1,927.5 | |
Gross Profit | 21.32 | (4,488.8) | 2,721 | 4,059.3 | 2,226.6 | 3,216.1 | |
Operating Expenses & Income | |||||||
Operating Income | (1,250.5) | (5,507.8) | 1,658.4 | 2,846.9 | 1,094.5 | 1,551.4 | |
Total Operating Expenses | 5,423.8 | 7,814.3 | 2,408.5 | 2,944.9 | 2,470.7 | 3,592.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 169.4 | 124 | 173.5 | 175.4 | 165.2 | 220.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (247.2) | (146.6) | (127.8) | (93.85) | (126) | (231.6) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (230.6) | (972.8) | 1,149.5 | 562.6 | - | 66.04 | |
Net Income | |||||||
Net Income | (1,498.8) | (3,906.1) | 3,398.1 | 2,151.7 | 570.3 | (507.8) | |
Supplemental | |||||||
EBIT | (1,302.1) | (5,185.5) | 4,600.3 | 2,811.9 | - | - | |
EBITDA | 2,453.4 | 1,887.4 | 5,805.3 | 4,188.6 | - | - | |