
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,129.3 | 2,152.5 | 1,122.1 | 1,214.6 | 1,381.7 | |
COGS | 1,331.8 | 1,326.8 | - | - | - | |
Gross Profit | 797.5 | 825.7 | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | (153.1) | (386.4) | (401.8) | (302.1) | (213.2) | |
Total Operating Expenses | 2,282.5 | 2,538.9 | 1,523.9 | 1,516.7 | 1,594.9 | |
R&D Expenses | 3.91985 | - | - | - | - | |
Selling General & Admin Expenses | 1,035.4 | 1,361.5 | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (61.01) | (77.07) | (79.1) | (93.7) | (141.1) | |
Interest Income | 1.363426 | 11.56 | 45.9 | 41.8 | 41.5 | |
Income Tax Expense | 7.498844 | (16.7) | - | - | - | |
Net Income | ||||||
Net Income | (190.2) | (390) | (314) | (336.2) | 405.2 | |
Supplemental | ||||||
EBIT | (149.7) | (360.8) | (200.6) | (246.1) | (236.5) | |
EBITDA | 113.4 | (64.82) | 252.1 | 219.4 | 136.3 | |