
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 460.1 | 123.5 | 151.2 | 164.8 |
COGS | 160.6 | 115.3 | 130.7 | 135.6 |
Gross Profit | 299.5 | 8.183 | 20.53 | 31.28 |
Operating Expenses & Income | ||||
Operating Income | 273.5 | (13.04) | 4.702 | 15.01 |
Total Operating Expenses | 186.6 | 136.6 | 146.5 | 151.9 |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | 10.64 | 7.814 | 8.379 | 7.264 |
Earnings from Continuing Operations | ||||
Interest Expense | (7.655) | (1.765) | (1.676) | (1.976) |
Interest Income | 0.648 | 3.803 | 4.116 | 2.74 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 266.1 | (11.5) | 7.158 | 15.13 |
Supplemental | ||||
EBIT | 273.4 | (9.624) | 9.542 | 16.64 |
EBITDA | 355.2 | 32.43 | 88.27 | 96 |