
| 2018 | 2019 | 2020 | 2021 | 2022 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,951.7 | 2,510.4 | 3,524 | 3,272.9 | 2,801 | |
COGS | 1,110.9 | 1,340.9 | 1,388.7 | 1,480.2 | 1,690 | |
Gross Profit | 840.9 | 1,169.5 | 2,135.3 | 1,792.8 | 1,111 | |
Operating Expenses & Income | ||||||
Operating Income | 599.5 | 890.6 | 1,795.8 | 1,377.1 | 658 | |
Total Operating Expenses | 1,352.2 | 1,619.8 | 1,728.2 | 1,895.8 | 2,143 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 33.18 | 28 | 28.29 | 35.11 | 45 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (81.23) | (90.74) | (86.1) | (74.75) | (119) | |
Interest Income | 9.152271 | 7.84138 | 3.690037 | 7.92752 | 8 | |
Income Tax Expense | 81.23 | 151.2 | 386.2 | 291.1 | - | |
Net Income | ||||||
Net Income | 406.1 | 537.7 | 1,335.8 | 1,023.8 | (288) | |
Supplemental | ||||||
EBIT | 632.7 | 909.6 | 1,788.4 | 1,399.8 | - | |
EBITDA | 771.1 | 1,055.2 | 2,068.9 | 1,631.9 | 69 | |