
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,760.5 | 2,378.4 | 2,238.8 | 2,314.5 | 2,691.6 | |
COGS | 338.5 | 445.9 | 1,470 | 484.5 | 496.8 | |
Gross Profit | 1,422 | 1,932.5 | 768.9 | 1,830 | 2,194.8 | |
Operating Expenses & Income | ||||||
Operating Income | 630.2 | 895.3 | 562.7 | 462.2 | 901.1 | |
Total Operating Expenses | 870.1 | 1,073.9 | 206.1 | 1,852.2 | 1,790.5 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (253) | (404.5) | (466.9) | (266.8) | (391.6) | |
Interest Income | 12.5 | 54.24 | 106.5 | 118 | 111.1 | |
Income Tax Expense | 89.83 | 142.2 | 98.93 | - | - | |
Net Income | ||||||
Net Income | 655.4 | 616.2 | 309 | (556.2) | 215.8 | |
Supplemental | ||||||
EBIT | 630.2 | 895.3 | 562.7 | 110.4 | - | |
EBITDA | 1,253.5 | 1,611.6 | 1,348.6 | - | - | |