
| 2019 | 2020 | 2021 | 2022 | 2023 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,058.8 | 5,034.8 | 6,548.3 | 17,589.6 | 29,082 | 34,039.5 | |
COGS | 3,548.7 | 4,432.7 | 5,739.1 | 16,346.6 | 27,752.1 | 32,520.6 | |
Gross Profit | 510 | 602.2 | 809.2 | 1,243 | 1,330 | 1,518.9 | |
Operating Expenses & Income | |||||||
Operating Income | 372.8 | 44.76 | 753.2 | 1,159.3 | 1,212.1 | 1,654.7 | |
Total Operating Expenses | 140.4 | 140.1 | 56.02 | 83.69 | 117.9 | (174) | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 29.26 | 13.28 | 52.77 | 88.31 | 228.1 | 342.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (90.89) | (104.8) | (128.5) | (120) | - | (422.8) | |
Interest Income | 7.72532 | 15.05 | - | - | - | - | |
Income Tax Expense | (19.62) | 371.4 | 0.000003 | (121.2) | (1,359.4) | 144.8 | |
Net Income | |||||||
Net Income | 415.6 | 532.7 | 716.7 | 382.2 | 3,899.1 | 4,796.8 | |
Supplemental | |||||||
EBIT | 353.1 | 637.5 | 845.1 | 381 | 2,744.7 | 3,034.5 | |
EBITDA | 362.7 | 817.4 | 1,043.7 | 594.7 | 4,125.9 | 5,535.9 | |