
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 378.2 | 277.8 | 266.5 | 324.6 | 440.3 |
COGS | 165.9 | 165.1 | 158.1 | 211 | 329.8 |
Gross Profit | 212.3 | 112.7 | 108.4 | 113.6 | 110.4 |
Operating Expenses & Income | |||||
Operating Income | 304.4 | 721.5 | 8.38841 | 115.5 | 77.4 |
Total Operating Expenses | 73.83 | (443.7) | 258.1 | 209.1 | 362.9 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (56.73) | (23.08) | (35.53) | (31.32) | (8.558653) |
Interest Income | 6.424 | 6.444076 | 5.802857 | 5.098194 | 4.460115 |
Income Tax Expense | 220.7 | - | - | - | - |
Net Income | |||||
Net Income | 471.4 | 555.8 | (19.51) | 45.04 | 113.4 |
Supplemental | |||||
EBIT | 175.3 | 572 | 22.32 | 97.72 | 92.89 |
EBITDA | 756.7 | 700.2 | 116 | 135.5 | 134.3 |