

| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,640.7 | 3,168.1 | 3,241.4 | 2,639.1 | 1,352.3 | 807.6 | |
COGS | 4,301.4 | 2,599.9 | 2,290.7 | 2,022.9 | 925.4 | 657.8 | |
Gross Profit | 1,339.4 | 568.2 | 950.7 | 616.2 | 426.9 | 149.8 | |
Operating Expenses & Income | |||||||
Operating Income | 634.5 | (79.18) | 246.3 | (106.4) | (108) | (312.8) | |
Total Operating Expenses | 805 | 647.4 | 727.8 | 722.5 | 534.9 | 949.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 459.3 | 414.6 | 392.6 | 366.1 | 364.3 | 428.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (272.9) | (269.5) | (264) | (305.8) | (257.1) | (573.6) | |
Interest Income | 3.924 | 3.146 | 1.825 | 5.235 | 4.607 | 4.607 | |
Income Tax Expense | 79.97 | 15.91 | 20.38 | (37.89) | 10.8 | 8.466724 | |
Net Income | |||||||
Net Income | 194.9 | (345.6) | 134.3 | (374.3) | (426.4) | (958.1) | |
Supplemental | |||||||
EBIT | 609.2 | (60.16) | 481.5 | (115.7) | (158.6) | - | |
EBITDA | 650.9 | (19.74) | 509 | (92.65) | (136.4) | - | |