
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 2,235.7 | 2,263.6 | 1,404.4 | 1,502.7 | 1,071.8 |
COGS | 752.5 | 752.1 | 583 | 620.4 | 399 |
Gross Profit | 1,483.2 | 1,511.5 | 821.4 | 882.3 | 672.8 |
Operating Expenses & Income | |||||
Operating Income | 594.5 | 288.1 | 29.85 | 386 | 203.2 |
Total Operating Expenses | 1,641.2 | 1,975.5 | 1,374.5 | 1,116.7 | 868.5 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 38.94 | 47.7 | 45.19 | 49.99 | 38.36 |
Earnings from Continuing Operations | |||||
Interest Expense | (103.7) | (20.12) | (34.17) | (41.68) | (34.43) |
Interest Income | 0.64409 | - | - | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 388.3 | 240 | 18.61 | 2.705706 | (171.1) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |