

| 2017 | 2018 | 2019 | 2020 | 2021 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 771.5 | 1,942.6 | 1,679.1 | 1,462.6 | 1,902.3 | 2,109.5 | |
COGS | 688.8 | 1,813.6 | 1,415.4 | - | - | - | |
Gross Profit | 82.67 | 129 | 263.7 | 1,462.6 | 1,902.3 | 1,138.7 | |
Operating Expenses & Income | |||||||
Operating Income | 22.18 | 16.88 | 29.57 | 15.76 | 102.8 | 108.6 | |
Total Operating Expenses | 749.3 | 1,925.7 | 1,649.5 | 1,446.8 | 1,801 | 1,033.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.044 | 1,813.6 | 1,415.4 | 49 | 50.5 | 12.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.662) | (0.444) | (1.432) | (1.431) | (1.119) | (2.181) | |
Interest Income | 2.096 | 1.344 | 0.291 | 3.3 | 0.2 | 3.9 | |
Income Tax Expense | 7.829 | 4.766 | 5.241 | 5.515 | 21.03 | 22.23 | |
Net Income | |||||||
Net Income | 13.12 | 11.38 | 23.71 | 7.084 | 80.52 | 84.42 | |
Supplemental | |||||||
EBIT | 21.61 | 16.59 | 30.38 | 14.03 | 102.8 | 108.6 | |
EBITDA | 24.25 | 22.02 | 61.78 | 40.17 | 131.9 | 139.9 | |