

| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,889.6 | 102 | 1,761.2 | 1,754.9 | 1,359.6 | 1,220 | |
COGS | - | 21.6 | - | (231.4) | - | - | |
Gross Profit | 1,889.6 | 80.4 | 1,754.9 | 1,754.9 | 1,359.6 | - | |
Operating Expenses & Income | |||||||
Operating Income | (56.2) | 5.9 | (183.2) | (110.1) | 1,342 | 1,735.9 | |
Total Operating Expenses | (1,936.3) | 75.1 | 1,944.4 | 51.5 | 17.6 | 14 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 5.8 | 384.5 | 342.4 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (27.8) | (21.6) | (26.8) | (26.8) | (38.1) | (35.3) | |
Interest Income | 111.4 | 102 | - | - | - | - | |
Income Tax Expense | 15.7 | (1.4) | (8) | 1.6 | (42.2) | (25.1) | |
Net Income | |||||||
Net Income | (71.9) | 6.7 | (175.2) | (185.7) | (148.1) | (102.6) | |
Supplemental | |||||||
EBIT | (56.2) | 5.9 | (156.4) | (174.6) | - | - | |
EBITDA | (23) | 49.3 | (137.9) | (154.9) | (152.2) | (404.7) | |