
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 1,324.7 | 1,417.8 | 2,016.8 | 2,208.9 |
COGS | 122.3 | 165.4 | 200.3 | 186.5 |
Gross Profit | 1,202.4 | 1,252.4 | 1,816.5 | 2,022.4 |
Operating Expenses & Income | ||||
Operating Income | 68.71 | 69.76 | 98.38 | 117.4 |
Total Operating Expenses | - | - | - | - |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | 870.8 | 899.6 | 1,282.2 | 1,420.2 |
Earnings from Continuing Operations | ||||
Interest Expense | (21.51) | (22.33) | (54.12) | (63.99) |
Interest Income | 0.136 | 2.639 | 3.687 | 4.209 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 52.91 | 21 | 58.01 | 54.49 |
Supplemental | ||||
EBIT | 85.98 | 55.7 | 125.4 | 132.4 |
EBITDA | 185.3 | 133.1 | 268.7 | 281.4 |