
| 2018 | 2019 | 2020 | 2021 | 2022 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 102.9 | 342 | 521 | 106.3 | 80.7 | 439.4 | |
COGS | - | - | - | - | (0.1) | - | |
Gross Profit | 103.1 | 278.9 | 752.1 | 106.3 | 80.8 | 606.3 | |
Operating Expenses & Income | |||||||
Operating Income | 18.83 | 68.33 | 38.7 | (161.9) | (260.9) | (93.37) | |
Total Operating Expenses | 79.35 | 215.8 | 469.5 | 241.6 | 341.6 | 414.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.856) | (12.73) | (12.8) | (26.6) | (31.8) | (34.08) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 5.007 | 1.678 | 1 | (34.8) | 4.4 | 29.04 | |
Net Income | |||||||
Net Income | 12.51 | 48.9 | 37.8 | (127.1) | (297) | (332.6) | |
Supplemental | |||||||
EBIT | 23.94 | 62.69 | 51.5 | (135.3) | (260.8) | (200.1) | |
EBITDA | 26.46 | 69.85 | 72.94 | (119.6) | (248.7) | (228.5) | |