| Period Ending: |
LTM
(Last Twelve Months) |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
|---|---|---|---|---|---|---|---|---|
| Report Filing | 2025-11-07 | 2025-03-03 | 2024-03-14 | 2023-03-01 | 2022-02-28 | 2021-03-31 | 2019-12-31 | 2018-12-31 |
| Revenue | 1,774 | 1,371 | 1,261 | 1,097 | 1,472 | 672.9 | 462.3 | 281 |
| Cost of Revenue | 1,398 | 1,006 | 1,005 | 993.1 | 1,551 | 590.1 | 449.7 | 0 |
| Gross Profit | 375.6 | 364.8 | 256 | 103.5 | -79.18 | 82.81 | 12.56 | 281 |
| Operating Expenses | 433.3 | 410.6 | 461.3 | 390.1 | 557.8 | 175.5 | 195.8 | 466.8 |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General and Administrative | 431.7 | 408.9 | 440.2 | 482.4 | 445.7 | 192.1 | 187.3 | 187.3 |
| Other Operating Expenses | 1.61 | 1.62 | 21.04 | -92.26 | 112.1 | -16.57 | 8.44 | 279.5 |
| Operating Income | -57.66 | -45.75 | -205.3 | -286.7 | -637 | -92.71 | -183.2 | -185.8 |
| Net Non-Operating Interest | 0 | 0 | -0.007 | -1.36 | -16.91 | -57.11 | -39.07 | 6.95 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.95 |
| Interest Expense | 0 | 0 | 0.007 | 1.36 | 16.91 | 57.11 | 39.07 | 0 |
| Equity & Other Income/(Expense) | -0.052 | -0.517 | -4.81 | 33.44 | 66.15 | 13.42 | -141.5 | -23.09 |
| Income Before Tax | -57.71 | -46.27 | -210.1 | -254.6 | -587.8 | -136.4 | -363.7 | -201.9 |
| Income Tax Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Attributable to Non-Controlling Interest | 0.611 | -3.26 | 3.21 | 84.98 | 0 | 0 | 0 | 0 |
| Net Income | -58.32 | -43.01 | -213.4 | -339.6 | -587.8 | -136.4 | -363.7 | -201.9 |
| Depreciation and Amortization | 1.61 | 1.33 | 2.51 | 1.19 | 1.25 | 0.555 | 0.551 | 185.8 |
| EBITDA | -56.05 | -44.42 | -202.8 | -285.5 | -635.7 | -92.15 | -182.6 | 0 |
| Earnings Per Share (EPS) | -0.116 | -0.088 | -0.45 | -0.71 | -1.25 | -0.23 | -0.9 | -4.81 |
| Diluted Earnings Per Share | -0.116 | -0.088 | -0.45 | -0.71 | -1.25 | -0.23 | -0.9 | -4.81 |
| Weighted Average Shares Outstanding | 512.7 | 490 | 482.2 | 476.2 | 470.9 | 404.4 | 404.4 | 42.01 |
| Diluted Weighted Average Shares Outstanding | 512.7 | 490 | 482.2 | 476.2 | 470.9 | 404.4 | 404.4 | 42.01 |
