
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,898.6 | 2,664.1 | 6,306.5 | 5,491.7 | 5,683 |
COGS | 1,559.6 | 2,298.9 | 5,342.2 | 4,510.6 | 4,663.8 |
Gross Profit | 339 | 365.2 | 964.3 | 981.1 | 1,019.2 |
Operating Expenses & Income | |||||
Operating Income | 230.9 | 277.6 | 728.3 | 902.8 | 881.4 |
Total Operating Expenses | 1,667.8 | 2,386.5 | 5,578.2 | 4,588.9 | 4,801.6 |
R&D Expenses | 0.259 | 0.275 | 0.171 | 0.063 | - |
Selling General & Admin Expenses | 66.12 | 52.86 | 55.07 | 65.24 | 88 |
Earnings from Continuing Operations | |||||
Interest Expense | (51.2) | (40.7) | (57.37) | (87.14) | (139.5) |
Interest Income | 12.72 | 0.121 | 1.254 | 7.572 | 16.15 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 128.8 | 162.2 | 465.9 | 623.1 | 614.6 |
Supplemental | |||||
EBIT | 319.6 | - | - | - | - |
EBITDA | 319.9 | 342.1 | 781.7 | - | - |