

| 2017 | 2018 | 2019 | 2020 | 2021 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,706 | 3,173 | 660 | 5,054.9 | 610.9 | 610.9 | |
COGS | 1,975 | 2,257 | 435 | 3,471.2 | 412.1 | 412.1 | |
Gross Profit | 731 | 916 | 225 | 1,583.7 | 198.8 | 198.8 | |
Operating Expenses & Income | |||||||
Operating Income | 220 | 368 | 94 | 358.1 | 78.4 | 78.2 | |
Total Operating Expenses | 2,486 | 2,805 | 566 | 4,696.8 | 532.5 | 532.7 | |
R&D Expenses | 27 | 39 | 17 | 14 | 15.3 | 15.4 | |
Selling General & Admin Expenses | 483 | 507 | 111 | 104 | 103 | 103.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 4 | 4 | - | 4.9 | 0.5 | - | |
Income Tax Expense | 82 | 20 | 22 | 16 | 14.1 | 14.1 | |
Net Income | |||||||
Net Income | 102 | 230 | 301 | 177.5 | 56.7 | 56.7 | |
Supplemental | |||||||
EBIT | 221 | 87 | 93 | 72 | 79 | 78.8 | |
EBITDA | 266 | 404 | 175 | 94 | 100.6 | 100.4 | |