
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 138.6 | 113 | 100 | 111.3 | 28.02 |
COGS | 10.32 | 9.258 | 9.437 | 9.957 | 2.495 |
Gross Profit | 128.3 | 103.8 | 90.56 | 101.3 | 25.53 |
Operating Expenses & Income | |||||
Operating Income | 31.06 | (64.73) | (84.64) | (191.4) | (167.7) |
Total Operating Expenses | 107.6 | 177.8 | 184.6 | 302.7 | 195.8 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 96.03 | 168.1 | 164.5 | 212.6 | 191.5 |
Earnings from Continuing Operations | |||||
Interest Expense | - | (6.066) | (188.5) | (1,079.1) | (917.2) |
Interest Income | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (48.84) | (58.04) | (926.6) | (5,359.8) | (2,420.1) |
Supplemental | |||||
EBIT | 34.17 | (22.23) | - | - | - |
EBITDA | 34.17 | (22.23) | (715.9) | (4,295.2) | (1,384.7) |