

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,272.9 | 1,081.8 | 1,064.2 | 1,178.9 | 1,198 | |
COGS | 1,334.3 | 619.2 | 683.1 | 865.8 | 702 | |
Gross Profit | 938.6 | 462.6 | 381.1 | 313.1 | 496 | |
Operating Expenses & Income | ||||||
Operating Income | 427.1 | 441.4 | 512.2 | 574.9 | 219.8 | |
Total Operating Expenses | 1,845.8 | 640.4 | 552 | 604 | 978.2 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 23.3 | 32 | 126.3 | 116.4 | 127.2 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (154.4) | (135.6) | (169.8) | (175.4) | (160.6) | |
Interest Income | 35.5 | 30.5 | 27.9 | 22.4 | 55.3 | |
Income Tax Expense | 857.4 | (190) | - | - | - | |
Net Income | ||||||
Net Income | 877.2 | (434.1) | (2,697.6) | (590.5) | 1,146.5 | |
Supplemental | ||||||
EBIT | 477.6 | 566.9 | - | - | - | |
EBITDA | 2,144.7 | (353.3) | - | - | - | |