
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 575.3 | 800.4 | 963.5 | 919.4 | 903.5 |
COGS | 281.3 | 420.4 | 531.2 | 369.6 | 294.7 |
Gross Profit | 294 | 380 | 432.3 | 549.8 | 608.8 |
Operating Expenses & Income | |||||
Operating Income | 236.2 | 313.1 | 348.2 | 481.5 | 533.1 |
Total Operating Expenses | 339.1 | 487.3 | 615.4 | 437.9 | 370.4 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (1.409) | (0.722) | (55.33) | (177.1) | (142.8) |
Interest Income | 6.455 | 34.43 | 27.58 | 29.63 | 27.39 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 411 | 219.4 | 268.2 | 380.2 | 478.9 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |