

| 2020 | 2021 | 2022 | 2023 | 2024 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 80.9 | 576 | 638.6 | 213.9 | 141 | |
COGS | 71.1 | 95.2 | 80 | 16.2 | - | |
Gross Profit | 9.8 | 480.8 | 558.6 | 197.7 | 141 | |
Operating Expenses & Income | ||||||
Operating Income | (99.2) | 315.8 | 443.3 | 49.9 | 98 | |
Total Operating Expenses | 183.6 | 249.8 | 193.4 | 147.8 | 43 | |
R&D Expenses | 0 | 0 | 0.000001 | 0.000001 | - | |
Selling General & Admin Expenses | 84.9 | 128.4 | 121.7 | 75.3 | 43 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (7.2) | (5.4) | (6.3) | (13.2) | - | |
Interest Income | 25.5 | 17.6 | 21.5 | 77.5 | 51 | |
Income Tax Expense | 3.2 | 13.1 | 0.6 | 7.1 | 2 | |
Net Income | ||||||
Net Income | (105.9) | 302.7 | 436.4 | 234 | 98 | |
Supplemental | ||||||
EBIT | (134.4) | 247.7 | 200.6 | 108.9 | - | |
EBITDA | (108.4) | 276.9 | 218.7 | 113.1 | (73) | |