
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,283.1 | 11,956.5 | 1,738.4 | 1,692 | 1,616.4 | |
COGS | 390.6 | 1,110.3 | 143.5 | 155.1 | 144.4 | |
Gross Profit | 3,892.6 | 10,846.3 | 1,594.9 | 1,536.9 | 1,472.1 | |
Operating Expenses & Income | ||||||
Operating Income | (1,891) | 928.9 | 211.4 | 222.2 | 172 | |
Total Operating Expenses | 6,174.1 | 11,027.7 | 1,527 | 1,469.9 | 1,444.5 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 2,683.5 | 3,617.2 | 508.7 | 494.9 | 514.8 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (286.4) | (420.5) | (98.83) | (89.45) | (69.12) | |
Interest Income | 71.48 | 197.8 | 66.9 | 80.19 | 55.82 | |
Income Tax Expense | (513.3) | 47.04 | - | - | - | |
Net Income | ||||||
Net Income | (1,727.2) | 638.2 | 219.7 | 255.8 | 257.5 | |
Supplemental | ||||||
EBIT | (1,830.2) | - | - | - | - | |
EBITDA | (491) | 2,755.1 | - | - | - | |