
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 6,001.4 | 6,130.4 | 6,951.5 | 6,951.5 | 2,761.3 |
COGS | 5,480.5 | 4,940 | 6,131 | 6,131 | 2,180.9 |
Gross Profit | 520.9 | 1,190.4 | 820.5 | 820.5 | 580.5 |
Operating Expenses & Income | |||||
Operating Income | (2,899.2) | (1,643.9) | (3,861.3) | (3,861.3) | (1,307) |
Total Operating Expenses | 3,420.1 | 2,834.3 | 4,681.8 | 4,681.8 | 1,887.4 |
R&D Expenses | 67.97 | 53.52 | 115.7 | 25.91 | - |
Selling General & Admin Expenses | 377.5 | 298.8 | 911.1 | 911.1 | 840.7 |
Earnings from Continuing Operations | |||||
Interest Expense | - | (33.12) | - | (68.89) | (216.1) |
Interest Income | - | - | - | - | - |
Income Tax Expense | 86.96 | 74.74 | 0.035 | 0.035 | 0.098 |
Net Income | |||||
Net Income | (2,909.4) | (1,649.2) | (3,849.7) | (3,849.7) | (1,510.9) |
Supplemental | |||||
EBIT | (2,899.2) | (1,643.9) | (3,861.3) | (3,780.9) | (1,307.3) |
EBITDA | (2,799.4) | (1,504.5) | (3,734.7) | (3,654.3) | (1,205.3) |