

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,216.4 | 2,829.7 | 2,382.8 | 3,026.6 | 3,714.5 | |
COGS | - | - | 1,396 | 2,163.9 | 2,725.1 | |
Gross Profit | 3,216.4 | 2,829.7 | 986.8 | 862.7 | 989.4 | |
Operating Expenses & Income | ||||||
Operating Income | 209.1 | 220.1 | 254.7 | 71.8 | 210.4 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | 145.1 | 213.2 | 165.2 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (56.3) | (60.9) | (75.1) | (78.5) | (73.9) | |
Interest Income | 0.4 | 0.8 | 2 | 2.9 | 2.8 | |
Income Tax Expense | 13.1 | 88.3 | 76.5 | - | - | |
Net Income | ||||||
Net Income | 33.5 | 221.9 | 195.7 | 131.1 | 169.1 | |
Supplemental | ||||||
EBIT | 211.5 | 217.6 | 259.2 | - | - | |
EBITDA | 300.4 | 586.9 | 602.1 | - | - | |