| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 15,211.3 | 11,153.1 | 7,864.9 | 13,774.2 | 13,225.7 |
COGS | 7,074.9 | 9,502.1 | 8,792 | 10,359.9 | 11,375.6 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 3,558.9 | (3,396.8) | (4,932.9) | (3,141.8) | (3,981.9) |
Total Operating Expenses | 4,577.5 | 5,047.8 | 4,005.7 | 6,556.1 | 5,832 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 3,143.6 | 4,029.3 | 3,225.3 | 5,600.7 | 5,213.3 |
Earnings from Continuing Operations | |||||
Interest Expense | (180.9) | (217) | (142.7) | (127.3) | (168) |
Interest Income | 1,969.8 | 3,601.6 | 4,285.8 | 7,346.7 | 2,655.4 |
Income Tax Expense | (1,033.2) | (404.4) | 3.404 | (739) | 2.494 |
Net Income | |||||
Net Income | 4,362.9 | (407.9) | (804.7) | 3,333.1 | (1,469.1) |
Supplemental | |||||
EBIT | 3,607.2 | (3,388.1) | (4,951.2) | (3,147.2) | (3,959) |
EBITDA | 3,754.4 | (3,388.1) | (4,918.4) | (3,025.2) | (3,919.2) |
