| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 391 | 359.2 | 656.6 | 2,156.3 | 1,769.7 | 2,237.9 | |
COGS | 311.9 | 431.1 | 857.6 | 3,502.1 | 2,827.9 | 3,374.9 | |
Gross Profit | 79.08 | (71.9) | (200.9) | (1,345.8) | (1,058.2) | (1,137) | |
Operating Expenses & Income | |||||||
Operating Income | 63.37 | (128.1) | (235.1) | (1,816.9) | (1,972.8) | (3,899.4) | |
Total Operating Expenses | 13.06 | 39.82 | (55.85) | 141.3 | 914.6 | 4,622.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 6.643089 | 10.96 | 10.43 | 45.12 | 61.67 | 136.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (200.2) | (203.8) | (306) | (439.5) | (660.3) | (895.4) | |
Interest Income | 0.433066 | 4.089821 | 204.1 | 253.7 | 528.8 | 880 | |
Income Tax Expense | 5.33331 | 3.018349 | 11.53 | 21.31 | (122.1) | (104) | |
Net Income | |||||||
Net Income | (11.69) | (230.9) | (231) | (663) | (744) | (624.1) | |
Supplemental | |||||||
EBIT | 193.9 | (24.05) | 86.54 | 304.1 | 257.7 | - | |
EBITDA | 237.4 | 25.44 | 190.8 | (183.8) | (162.7) | - | |
