

| 2017 | 2018 | 2019 | 2020 | 2021 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 325.1 | 336.9 | 309.2 | 294.1 | 169.2 | 198.5 | |
COGS | 115.7 | 116.2 | 115.6 | 112.9 | 66.92 | 78.05 | |
Gross Profit | 209.4 | 220.7 | 193.6 | 294.1 | 102.2 | 120.5 | |
Operating Expenses & Income | |||||||
Operating Income | 66.56 | 77.95 | 82.87 | 22.22 | (4.593) | (6.678) | |
Total Operating Expenses | 134.6 | 143.3 | 162.3 | 23.95 | 106.8 | 127.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 22.58 | 22.09 | 26.07 | 23.95 | 34.17 | 37.18 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (47.53) | (51.14) | (53.73) | (37.3) | (34.06) | (24.06) | |
Interest Income | 46.79 | 50.5 | 53.73 | 37.87 | 39.93 | 17.48 | |
Income Tax Expense | (0.084) | - | - | - | - | - | |
Net Income | |||||||
Net Income | 19.67 | 25.63 | 383.6 | (15.68) | 16.38 | (34.13) | |
Supplemental | |||||||
EBIT | 67.12 | 76.77 | 437.3 | (95.02) | 50.45 | (10.07) | |
EBITDA | 179.2 | 198 | 578.5 | 25.01 | 146 | 79.92 | |