
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 506 | 893.2 | 787.1 | 464.4 | 542.7 |
COGS | 239.4 | 291.9 | 346.2 | 280 | 363.5 |
Gross Profit | 266.6 | 601.3 | 440.9 | 184.5 | 179.2 |
Operating Expenses & Income | |||||
Operating Income | 176.6 | 501.9 | 331.2 | 71.41 | 7.345 |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 24.19 | 38.86 | 45.78 | 55.14 | 74.84 |
Earnings from Continuing Operations | |||||
Interest Expense | (14.94) | (9.297) | (3.553) | (8.77) | (11.57) |
Interest Income | 2.927 | 4.636 | 36.35 | 39.85 | 17.38 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 157.1 | 540.8 | 310.7 | 84.51 | 7.99 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 238.2 | 605.6 | 413.6 | - | - |