

| 2018 | 2019 | 2020 | 2021 | 2022 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | 190.2 | 219.2 | 273.6 | 310.8 | |
COGS | - | 132.3 | 218.9 | 196.9 | 173.4 | |
Gross Profit | - | 57.88 | 0.325015 | 76.69 | 137.4 | |
Operating Expenses & Income | ||||||
Operating Income | (14.54) | 57.44 | (4.822885) | 44.02 | 129 | |
Total Operating Expenses | 14.54 | 132.7 | 224 | 229.6 | 181.7 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | 0.446728 | 5.1479 | 30.43 | 9.355 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (2.126292) | (25.92) | (42.29) | (33.51) | (10.45) | |
Interest Income | 3.618829 | 1.622738 | 3.281802 | 0.0307 | 1.174 | |
Income Tax Expense | - | (67.55) | 66.02 | (0.0296) | - | |
Net Income | ||||||
Net Income | (69.93) | 65.53 | (761.2) | 20.74 | 108.7 | |
Supplemental | ||||||
EBIT | (14.74) | (17.16) | (695.3) | (16.93) | - | |
EBITDA | (67.76) | 94.43 | (530.5) | 165.8 | 203 | |