

| 2019 | 2020 | 2021 | 2022 | 2023 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 250.9 | 180.7 | 221.2 | 62.5 | 40.8 | |
COGS | 114.3 | 110.9 | 137.5 | 187.1 | 54.4 | |
Gross Profit | 136.6 | 51.8 | 68.2 | 62.5 | (13.6) | |
Operating Expenses & Income | ||||||
Operating Income | 157.5 | (5.4) | (25.6) | (714.6) | (75.5) | |
Total Operating Expenses | 19.56 | 84.5 | 91.1 | (777.1) | 116.3 | |
R&D Expenses | 0 | 0 | 0.000001 | - | - | |
Selling General & Admin Expenses | 36.88 | 62.7 | 59.5 | 68.2 | 52.8 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (30.12) | (23.4) | (23.2) | (22.3) | (22.7) | |
Interest Income | 25.96 | 22.4 | 21.2 | 5 | 4.7 | |
Income Tax Expense | 11.64 | 6.9 | (13.4) | 714.6 | - | |
Net Income | ||||||
Net Income | 108.5 | (68.9) | (201.1) | (714.6) | 220.3 | |
Supplemental | ||||||
EBIT | 150.5 | (5.4) | (25.6) | (714.6) | 240 | |
EBITDA | 181.6 | 23.6 | 193.2 | (200.2) | 277 | |