

| 2019 | 2020 | 2021 | 2022 | 2023 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 225.2 | 57.1 | 140.1 | 199.4 | 99.62 | 131.8 | |
COGS | 93.5 | 44.5 | 33 | 29.5 | 138.2 | 121.2 | |
Gross Profit | 131.7 | 12.6 | 107.1 | 169.9 | (38.6) | 10.6 | |
Operating Expenses & Income | |||||||
Operating Income | (342.6) | (864.3) | (49.8) | 31.9 | (44.93) | (13.8) | |
Total Operating Expenses | 128.3 | 66.2 | 116.2 | 137.5 | 6.330306 | 111.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 10 | 6.4 | 4.5 | 5.5 | 6.1 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (70.3) | (55.3) | (37) | (14.8) | (27.1) | (28) | |
Interest Income | 2.1 | 0.5 | 1 | 0.7 | 2 | 1.9 | |
Income Tax Expense | 4.8 | 2.4 | 3.1 | 8.3 | (5.603877) | (4.235706) | |
Net Income | |||||||
Net Income | (399.9) | (950.1) | 927.9 | 1.5 | (70.36) | (40.07) | |
Supplemental | |||||||
EBIT | 35.1 | 737.1 | 3.462938 | 25.67 | (44.93) | (12.97) | |
EBITDA | 474.8 | 786 | 35.6 | 54.6 | (12.66) | 19.87 | |