
| 2018 | 2019 | 2020 | 2021 | 2022 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 23,910.7 | 224,066.8 | 467.4 | 3,715.6 | 48,306.8 | 35.07 | |
COGS | 36,269.4 | 262,402.6 | 29,172.5 | 31,010.3 | 77,194.5 | 17,326.8 | |
Gross Profit | (12,358.7) | (38,335.8) | (28,705.1) | (27,294.7) | (28,887.7) | (17,291.7) | |
Operating Expenses & Income | |||||||
Operating Income | (52,733.7) | (42,816.4) | (39,976.1) | (46,209.5) | (46,639.8) | (40,315.7) | |
Total Operating Expenses | 40,375 | 7,285.6 | (117,188.2) | 15,505.7 | 175,424.5 | 23,172.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2,536.7 | 3,103.4 | 7,592.6 | 11,576.9 | 10,268.2 | 3,042.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (76,903.9) | (65,643.9) | (8,389.4) | (69,148.3) | (76,868) | (42,907.6) | |
Interest Income | 101,184.3 | 38,465.8 | 17,376 | 72,366.3 | 104,467.7 | 30,408.8 | |
Income Tax Expense | 9,087.7 | (18,689.9) | 9,507.8 | 9,245.5 | 4,075.8 | (171.2) | |
Net Income | |||||||
Net Income | (138,334.3) | (89,765.4) | 72,397.8 | (124,379.3) | (282,063.4) | (77,402.3) | |
Supplemental | |||||||
EBIT | (54,686.6) | (44,079.4) | 90,549.9 | (46,219.6) | (201,830.8) | (38,983.3) | |
EBITDA | (51,226.8) | (38,504.2) | 92,911.9 | (44,385.9) | (200,092.9) | (37,254.9) | |