
| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 277.6 | 535.4 | 355.7 | 257.7 | 2.431 | 183.6 | |
COGS | 417.5 | 494.1 | 323.4 | 239.5 | 2.431 | 258.3 | |
Gross Profit | (139.9) | 41.28 | 32.26 | 18.22 | 2.431 | (74.65) | |
Operating Expenses & Income | |||||||
Operating Income | (662) | (82.32) | (393.6) | (300.4) | (141.2) | (372.3) | |
Total Operating Expenses | 108.2 | 73.2 | 425.9 | 318.6 | 143.6 | 314.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 98.11 | 52.29 | 75.92 | 61.07 | 20.3 | 89.87 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (74.86) | (63.27) | (65.77) | (59.98) | (109.6) | (136.3) | |
Interest Income | 0.024 | 179.9 | 117 | 0.173 | 113.9 | 40.91 | |
Income Tax Expense | (7.012) | 61.17 | 1.918 | 1.173 | (34.52) | (33.61) | |
Net Income | |||||||
Net Income | (1,030) | (451.6) | (466.1) | (376.3) | (23.33) | (357.1) | |
Supplemental | |||||||
EBIT | (889.8) | (286) | (347.3) | (315.1) | (139.1) | (405.2) | |
EBITDA | (864.6) | (263) | (324.7) | (298.7) | (138.3) | (382.9) | |