
| 2018 | 2019 | 2020 | 2021 | 2022 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 341.1 | 11,528.9 | 16,858 | 27,093.7 | 25,275.3 | 25,275.3 | |
COGS | 425.2 | 10,102.7 | 13,869.4 | 21,700.3 | 25,130.4 | 25,130.4 | |
Gross Profit | (84.19) | 1,426.2 | 2,988.6 | 5,393.4 | 144.9 | 144.9 | |
Operating Expenses & Income | |||||||
Operating Income | (188.4) | 656.3 | 2,163.6 | 4,278.2 | (3,636.7) | (3,618.1) | |
Total Operating Expenses | 529.5 | 10,872.5 | 14,694.4 | 22,815.5 | 28,912 | 28,893.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 104.2 | 607.4 | 865.6 | 1,129 | 1,551 | 1,551 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.39) | (487.4) | (660.1) | (943.1) | (1,427.7) | (1,427.7) | |
Interest Income | - | 68.67 | 19.04 | 22.19 | 37.67 | 37.67 | |
Income Tax Expense | 182.3 | 145.4 | 400.9 | 734.3 | - | 733.4 | |
Net Income | |||||||
Net Income | (183.6) | 123.9 | 1,608.7 | 2,783.1 | (6,612.1) | (6,612.1) | |
Supplemental | |||||||
EBIT | 982.7 | 828.9 | 2,057.9 | (4,332.2) | (3,224.8) | (3,224.8) | |
EBITDA | (140.8) | 1,083.1 | 3,055 | 4,902.6 | (4,321.5) | (4,321.5) | |