

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 923.5 | 298.1 | 220.7 | 256.8 | 490.8 | |
COGS | 336.8 | 59.54 | 57.11 | 60.45 | 289.1 | |
Gross Profit | 586.7 | 238.6 | 163.6 | 196.3 | 201.6 | |
Operating Expenses & Income | ||||||
Operating Income | 125.4 | 115.3 | (100.9) | (92.01) | 64.3 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 154.2 | 45.56 | 41.16 | 42.79 | 50.34 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (29.54) | (28.88) | (25.51) | (26.72) | (28.93) | |
Interest Income | 0.541 | 0.33 | 0.731 | 0.574 | 1.788 | |
Income Tax Expense | 4.675 | 46 | 39.16 | - | - | |
Net Income | ||||||
Net Income | 34.12 | 117.2 | 439.8 | 22.89 | (0.808) | |
Supplemental | ||||||
EBIT | 133.4 | 140 | 165.3 | - | - | |
EBITDA | 115.9 | 203.5 | 187.4 | - | - | |