
| 2019 | 2020 | 2021 | 2022 | 2023 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 651.3 | 289.2 | 779.6 | 275.9 | 598.6 | |
COGS | 464.5 | 352.7 | 555.8 | 144.9 | 555.3 | |
Gross Profit | 186.8 | (63.46) | 223.8 | 131 | 43.3 | |
Operating Expenses & Income | ||||||
Operating Income | 149.9 | (790.5) | 112.5 | (228.3) | (61.01) | |
Total Operating Expenses | 236.4 | 185.3 | 161.8 | 118.3 | 659.6 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 215.6 | 160.8 | 182.5 | 134.7 | 99.39 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (401.1) | (279.7) | (292.7) | (130.6) | (369.7) | |
Interest Income | 164.1 | 110.7 | 225.7 | 280.7 | 125.4 | |
Income Tax Expense | 45.25 | (30.23) | 0.532 | (251) | - | |
Net Income | ||||||
Net Income | (2,281.1) | (936.4) | 27.71 | (267.8) | (1,618) | |
Supplemental | ||||||
EBIT | 149.9 | (790.5) | 112.5 | (144.5) | - | |
EBITDA | 182.3 | (147.8) | 132 | (117.5) | - | |