

| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 194.3 | 229 | 198.7 | 100.8 | 31.56 | 61.72 | |
COGS | 255.4 | 254.6 | 166.2 | 105.9 | 20.41 | 101.5 | |
Gross Profit | (61.06) | (25.57) | 32.48 | (5.1) | 11.15 | (39.76) | |
Operating Expenses & Income | |||||||
Operating Income | (106.2) | (125.4) | (99.49) | (119) | (77.73) | (161.4) | |
Total Operating Expenses | 45.16 | 99.84 | 132 | 114 | 88.88 | 121.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 65.38 | 106.4 | 112.2 | 95.56 | 94.32 | 165.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (110.9) | (126) | (166) | (113.9) | (92.49) | (207.6) | |
Interest Income | 110.9 | 0.951 | 179.5 | 113.9 | 92.49 | 207.6 | |
Income Tax Expense | (8.899) | 0.89 | 0.89 | (30.66) | - | (41.43) | |
Net Income | |||||||
Net Income | (354.9) | (450.4) | (1,064.2) | (155.9) | (162.5) | (659.4) | |
Supplemental | |||||||
EBIT | (252.8) | (244.2) | (94.97) | (72.61) | (77.73) | (502.4) | |
EBITDA | (175.6) | (162.5) | (30.19) | (9.267) | (39.2) | (422) | |