
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 774.1 | 659.2 | 606.7 | 509.5 |
COGS | 208.8 | 187.2 | 177.9 | 95.5 |
Gross Profit | 565.3 | 472 | 428.8 | 414 |
Operating Expenses & Income | ||||
Operating Income | 136.9 | 118.3 | 140.1 | 144.6 |
Total Operating Expenses | 637.2 | 540.9 | 466.6 | 364.9 |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | 19.4 | 28.6 | 28.3 | 50.4 |
Earnings from Continuing Operations | ||||
Interest Expense | (47.4) | (49.5) | (38.5) | (22) |
Interest Income | 1.9 | 9.2 | 17.7 | 18 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 129.7 | 100.4 | 120.6 | 134.3 |
Supplemental | ||||
EBIT | - | - | - | - |
EBITDA | - | - | - | - |