
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 27.04 | 57.86 | 287.7 | 263 | 276.4 |
COGS | 18.86 | 22.54 | 36.15 | 29.86 | 26.64 |
Gross Profit | 8.178 | 35.33 | 251.5 | 233.1 | 249.8 |
Operating Expenses & Income | |||||
Operating Income | (69.61) | (49.29) | 121.8 | 106 | 105.3 |
Total Operating Expenses | 77.83 | 84.67 | 129.7 | 127.1 | 171.2 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | 11.68 | 11.79 |
Earnings from Continuing Operations | |||||
Interest Expense | - | - | (19.84) | (69.52) | (58.64) |
Interest Income | - | - | - | 0.309 | 0.464 |
Income Tax Expense | 0.351 | 1.761 | 9.184 | 5.9 | - |
Net Income | |||||
Net Income | (70.86) | (54.98) | 31.72 | 29.65 | 33.42 |
Supplemental | |||||
EBIT | (69.61) | (49.29) | 121.8 | 105 | - |
EBITDA | (27.78) | (10.15) | 178.2 | 226.3 | - |