
| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13.89 | 14.63 | 23.42 | 7.705 | 18.25 | 9.814 | |
COGS | 0.172 | 0.19 | 2.054 | 2.145 | 9.607 | 7.23 | |
Gross Profit | 13.71 | 14.09 | 21.37 | 5.56 | 8.642 | 2.584 | |
Operating Expenses & Income | |||||||
Operating Income | (3.329) | (7.17) | (331.5) | (559.9) | (1,274.3) | (502.1) | |
Total Operating Expenses | 17.04 | 21.61 | 352.8 | 565.4 | 1,282.9 | 510.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 16.81 | 21.26 | 85.49 | 83.67 | 45.88 | 27.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (20.89) | (27.05) | (121) | (289.2) | (420) | (487.4) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (0.051) | 28.2 | (210.4) | - | (1,196.3) | (290.7) | |
Net Income | |||||||
Net Income | (24.25) | (33.09) | (7.417) | (56.35) | (360.5) | (719.2) | |
Supplemental | |||||||
EBIT | (3.38) | (6.031) | (280.9) | (546) | (1,136.8) | (1,213.8) | |
EBITDA | (3.145) | (5.524) | (13.54) | (545.7) | (652.5) | (617.8) | |