
| 2021 | 2022 | 2023 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 128.1 | 385.1 | 566.5 | 776.5 | 628.6 |
COGS | 20.58 | 150.2 | 73.5 | 397.4 | 359.2 |
Gross Profit | 107.5 | 234.9 | 493 | 379.1 | 269.4 |
Operating Expenses & Income | |||||
Operating Income | 29.93 | 206.4 | 315.8 | 312.3 | 169.5 |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 11.49 | 21.04 | 25.7 | 34.7 | 37.6 |
Earnings from Continuing Operations | |||||
Interest Expense | (2.054743) | (5.85) | (9.9) | (57.6) | (77.5) |
Interest Income | 0.214473 | 0.15 | 4 | 11.6 | 7.4 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 3.287589 | (64.45) | 163 | 127.5 | 125.5 |
Supplemental | |||||
EBIT | - | (83.99) | 226.1 | 296.9 | 220.7 |
EBITDA | 30.43 | (83.26) | 370 | 298.2 | 250.6 |