| 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 |
2017 12-31 |
|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2024-09-26 | 2025-04-29 | 2024-04-25 | 2023-04-25 | 2022-05-10 | 2021-05-17 | 2019-12-31 | 2018-12-31 | 2017-12-31 |
| Revenue | 143.4 | 174.6 | 459.8 | 577.8 | 1,058 | 877.1 | 1,167 | 448.5 | 167.4 |
| Cost of Revenue | 0 | 174.5 | 454.8 | 656.6 | 1,134 | 968.1 | 1,369 | 663.6 | 0 |
| Gross Profit | 143.4 | 0.131 | 5.04 | -78.84 | -76.55 | -90.93 | -202 | -215.1 | 167.4 |
| Operating Expenses | 190.7 | 52.28 | 134.6 | 247.8 | 2,050 | 403.8 | 272.5 | 183.7 | 452.3 |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General and Administrative | 119.7 | 56.26 | 114.9 | 135.1 | 862.3 | 367.3 | 257.4 | 163.6 | 141.9 |
| Other Operating Expenses | 70.96 | -3.98 | 19.64 | 112.7 | 1,188 | 36.51 | 15.12 | 20.16 | 310.4 |
| Operating Income | -47.33 | -52.15 | -129.5 | -326.7 | -2,127 | -494.7 | -474.6 | -398.8 | -284.9 |
| Net Non-Operating Interest | 0 | -1.32 | 1.15 | 17.08 | -3.26 | -12.86 | -10.4 | 11.67 | 15.25 |
| Interest Income | 0 | 0 | 1.15 | 17.08 | 0 | 0 | 0 | 11.67 | 15.25 |
| Interest Expense | 0 | 1.32 | 0 | 0 | 3.26 | 12.86 | 10.4 | 0 | 0 |
| Equity & Other Income/(Expense) | 30.07 | -15.64 | 127.1 | 15.57 | -28.28 | 2.48 | -316.8 | -55.89 | -103.1 |
| Income Before Tax | -17.27 | -69.1 | -1.29 | -294 | -2,158 | -505.1 | -801.8 | -443.1 | -372.8 |
| Income Tax Expense | 9.57 | 6.37 | 6.21 | 1.02 | 4.48 | 2.86 | 4.87 | 2.09 | 0.061 |
| Income Attributable to Non-Controlling Interest | 6.51 | 4.5 | -2.64 | -3.38 | -166.4 | -19.45 | -15.52 | -15.56 | -17.12 |
| Net Income | -33.34 | -79.97 | -4.86 | -291.7 | -1,996 | -488.5 | -791.1 | -429.6 | -355.8 |
| Depreciation and Amortization | 3.16 | 28.6 | 80.66 | 186.7 | 195.2 | 247.3 | 408.1 | 369.1 | 284.9 |
| EBITDA | -44.17 | -23.55 | -48.86 | -140 | -1,932 | -247.4 | -66.47 | -29.7 | 0 |
| Earnings Per Share (EPS) | -31.07 | -99.16 | -8.99 | -794.1 | -5,555 | -1,800 | -3,792 | -1,137 | -942.1 |
| Diluted Earnings Per Share | -31.07 | -99.16 | -8.99 | -794.1 | -5,555 | -1,800 | -3,792 | -1,137 | -941.9 |
| Weighted Average Shares Outstanding | 0.806 | 0.806 | 0.541 | 0.367 | 0.359 | 0.271 | 0.209 | 0.378 | 0.378 |
| Diluted Weighted Average Shares Outstanding | 0.806 | 0.806 | 0.541 | 0.367 | 0.359 | 0.271 | 0.209 | 0.378 | 0.378 |
