

| 2019 | 2020 | 2021 | 2022 | 2023 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,830.5 | 1,810 | 3,230.8 | 5,068.4 | 5,362.5 | 5,126.7 | |
COGS | 2,820 | 2,178 | 2,998.7 | 4,311.8 | 4,771.7 | 4,845.1 | |
Gross Profit | 1,010.5 | (368) | 232.1 | 756.6 | 590.9 | 281.6 | |
Operating Expenses & Income | |||||||
Operating Income | 501 | (507.8) | (56.87) | (598.9) | (495.8) | (763.4) | |
Total Operating Expenses | 645.2 | 440.2 | 663.3 | 888.8 | 1,327.7 | 1,004.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 153.8 | 85.06 | 132.5 | 177.6 | 191.1 | 183.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (88.88) | (118.5) | (121.1) | (100.8) | (122.5) | (149) | |
Interest Income | 25.13 | 6.314 | 5.374 | 20.15 | 60.39 | 52.75 | |
Income Tax Expense | 101.2 | (191.5) | (47.75) | (146.6) | (111.1) | (101.8) | |
Net Income | |||||||
Net Income | 335.3 | (428.7) | (472.6) | (554.1) | (447.5) | (676.8) | |
Supplemental | |||||||
EBIT | 543.4 | (501.7) | (383.7) | (583.7) | (422.8) | (613.9) | |
EBITDA | 768.6 | (223.1) | (86.5) | (270.6) | (101.9) | (285.8) | |