

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,134.3 | 3,051.3 | 1,064.2 | 1,178.9 | 1,296.8 | |
COGS | 538 | 619.2 | 683.1 | 865.8 | 1,289.6 | |
Gross Profit | 596.3 | 3,051.3 | 381.1 | 313.1 | 7.203995 | |
Operating Expenses & Income | ||||||
Operating Income | 404.4 | 2,949.1 | 512.2 | 574.8 | 197.3 | |
Total Operating Expenses | 191.9 | 21.2 | (131.1) | (261.7) | (190.1) | |
R&D Expenses | 0.000001 | 0 | 0.000003 | - | - | |
Selling General & Admin Expenses | 76.3 | 23.9 | 121.6 | 116.4 | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (154.4) | (109.3) | (169.8) | (175.4) | (154.4) | |
Interest Income | 35.5 | 30.5 | 27.9 | 22.4 | - | |
Income Tax Expense | 857.4 | (187.3) | (991.7) | 49.8 | (792.8) | |
Net Income | ||||||
Net Income | 877.2 | (434.1) | (2,697.6) | (590.5) | 1,101.3 | |
Supplemental | ||||||
EBIT | 1,924.2 | (490.9) | (3,249.5) | (392.5) | 426.1 | |
EBITDA | 2,138.1 | (344.1) | (2,944.5) | (352.9) | 814.4 | |