
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 6,149.2 | 5,538 | 343.7 | 383.3 | 416 | |
COGS | 2,626.1 | 2,662.7 | 222 | 235.8 | 242.9 | |
Gross Profit | 3,523.1 | 2,875.4 | 121.7 | 147.5 | 173.2 | |
Operating Expenses & Income | ||||||
Operating Income | 2,229.8 | 1,066.3 | 74.93 | (347.6) | (332.1) | |
Total Operating Expenses | 3,919.4 | 4,471.7 | 268.8 | 730.9 | 748.1 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 949.3 | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (283.7) | (341.8) | (55.52) | (77.47) | (70.51) | |
Interest Income | 1.453 | 0.759 | - | - | - | |
Income Tax Expense | 100.2 | 84.05 | - | - | - | |
Net Income | ||||||
Net Income | 1,576.4 | 594.7 | 1,824.3 | (429.8) | (403.5) | |
Supplemental | ||||||
EBIT | 2,351.8 | 1,113.7 | 1,920.7 | (338) | (353.4) | |
EBITDA | 2,758.7 | 1,397.1 | 1,942.8 | (310.6) | (321) | |