
| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,893.9 | 2,130.3 | 1,754.9 | 1,754.9 | 1,359.6 | 1,215.5 | |
COGS | - | - | - | - | - | - | |
Gross Profit | 1,893.9 | 2,130.3 | 1,754.9 | 1,754.9 | 1,359.6 | - | |
Operating Expenses & Income | |||||||
Operating Income | (46.4) | 5.3 | (150.9) | 1,703.4 | 1,342 | - | |
Total Operating Expenses | (1,940.3) | 43.7 | 51.5 | 51.5 | 17.6 | 14 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (26.9) | (21.6) | (26.8) | (26.8) | (38.1) | (35.3) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 7.7 | (1.4) | 8 | (8) | (42.2) | (25.1) | |
Net Income | |||||||
Net Income | (54.1) | 6.7 | (191.2) | (185.7) | (158.6) | (107.9) | |
Supplemental | |||||||
EBIT | (46.4) | 5.3 | (150.9) | 1,740.7 | - | - | |
EBITDA | (13.4) | 5.3 | (132.4) | 1,742.2 | - | - | |