

| 2019 | 2020 | 2021 | 2022 | 2023 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,877.1 | 1,488 | 2,829.4 | 3,993 | 3,189.9 | 3,634.2 | |
COGS | 2,862.4 | 4,383.8 | 936.4 | 1,194.4 | 963.3 | 1,564.7 | |
Gross Profit | 14.7 | (2,895.8) | 1,893 | 2,798.6 | 2,226.6 | 2,069.5 | |
Operating Expenses & Income | |||||||
Operating Income | (820.8) | (3,548.2) | 1,156 | 1,972.6 | 1,103.2 | 1,173.3 | |
Total Operating Expenses | 876.8 | 657.4 | 739.2 | 835.9 | 1,132.1 | 909.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 116.8 | 80 | 120.7 | 120.9 | 165.2 | 165 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (170.4) | (94.6) | (88.9) | (64.7) | (126) | (171.2) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (159) | (627.6) | 799.7 | 387.9 | 253.7 | 87.1 | |
Net Income | |||||||
Net Income | (1,033.3) | (2,519.9) | 2,364.1 | 1,483.4 | 570.3 | (58.1) | |
Supplemental | |||||||
EBIT | (820.8) | (3,548.2) | 1,156 | 1,972.6 | 1,103.2 | 1,173.3 | |
EBITDA | 1,892.5 | 722.3 | 1,942.1 | 2,924.3 | 2,168.2 | 2,355.6 | |