

| 2019 | 2020 | 2021 | 2022 | 2023 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 169.7 | 159.1 | 91.25 | 84.72 | 77.46 | |
COGS | 95.19 | 94.63 | 41.18 | 48.49 | 70.64 | |
Gross Profit | 74.51 | 64.48 | 50.07 | 36.24 | 6.82 | |
Operating Expenses & Income | ||||||
Operating Income | 60 | 51.51 | 37.45 | 21.68 | (8.242) | |
Total Operating Expenses | 109.7 | 107.6 | 53.8 | 63.04 | 85.7 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 5.921 | 13.47 | 4.926 | 6.118 | 6.624 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (17.07) | (13.42) | (9.478) | (10.44) | (9.512) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 12.26 | 27.59 | 24.36 | - | - | |
Net Income | ||||||
Net Income | 18.32 | 92.69 | 72.68 | (170.6) | (169.9) | |
Supplemental | ||||||
EBIT | 55.9 | 50.08 | 34.94 | - | - | |
EBITDA | 46.84 | 138.6 | 106.5 | - | - | |