| Period Ending: |
LTM
(Last Twelve Months) |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
|---|---|---|---|---|---|---|
| Report Filing | 2021-06-30 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
| Revenue | 2,912 | 2,904 | 3,104 | 2,228 | 1,283 | 439.2 |
| Cost of Revenue | 1,588 | 1,559 | 1,629 | 1,243 | 794.3 | 258 |
| Gross Profit | 1,324 | 1,345 | 1,475 | 985.2 | 488.2 | 181.2 |
| Operating Expenses | 2,834 | 1,522 | 1,832 | 1,624 | 807.7 | 308.9 |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General and Administrative | 1,587 | 1,518 | 1,832 | 1,624 | 807.7 | 308.9 |
| Other Operating Expenses | 1,247 | 4.1 | 0 | 0 | 0 | 0 |
| Operating Income | -1,510 | -176.5 | -357.5 | -638.7 | -319.5 | -127.7 |
| Net Non-Operating Interest | -41.16 | -34.17 | -45.56 | -49.08 | -5.01 | 0.464 |
| Interest Income | 41.21 | 46.15 | 25.54 | 2.83 | 0.549 | 0.464 |
| Interest Expense | 82.37 | 80.32 | 71.1 | 51.9 | 5.56 | 0 |
| Equity & Other Income/(Expense) | 187.8 | 187.6 | -103.2 | -140.3 | -70.34 | 0 |
| Income Before Tax | -1,363 | -23.01 | -506.3 | -828.1 | -394.8 | -127.2 |
| Income Tax Expense | 3.84 | 9.2 | 12.19 | 5.32 | 2.44 | 0.388 |
| Income Attributable to Non-Controlling Interest | -1.53 | 0 | 0 | 0.002 | 0.079 | -0.048 |
| Net Income | -1,365 | -32.21 | -518.5 | -833.4 | -397.3 | -127.6 |
| Depreciation and Amortization | 230.5 | 114.6 | 112.8 | 90.44 | 44.19 | 13.89 |
| EBITDA | -1,279 | -61.91 | -244.7 | -548.3 | -275.3 | -113.8 |
| Earnings Per Share (EPS) | -156.2 | -3.7 | -60.68 | -115.6 | -80.3 | -25.78 |
| Diluted Earnings Per Share | -156.5 | -3.7 | -60.68 | -115.6 | -80.3 | -25.78 |
| Weighted Average Shares Outstanding | 8.74 | 8.71 | 8.55 | 7.21 | 4.95 | 4.95 |
| Diluted Weighted Average Shares Outstanding | 8.74 | 8.71 | 8.55 | 7.21 | 4.95 | 4.95 |
