
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,005.2 | 3,549.3 | 2,782.7 | 1,746.2 | 1,344.2 | |
COGS | 427.8 | 481.2 | 364.7 | 224.3 | 214 | |
Gross Profit | 2,577.4 | 3,068.2 | 2,418 | 1,521.9 | 1,130.2 | |
Operating Expenses & Income | ||||||
Operating Income | 384 | 741.3 | 159.9 | 65.5 | 0.2 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 1,353.9 | 1,445.4 | 1,409 | 931.4 | 685.7 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (84.75) | (23.55) | (46.63) | (30) | (26.3) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 160.5 | 185.7 | (28.2) | - | - | |
Net Income | ||||||
Net Income | 69.09 | 467.8 | (599.6) | (645.8) | (151.2) | |
Supplemental | ||||||
EBIT | 428.2 | 735.9 | 159.9 | - | - | |
EBITDA | 741.1 | 1,080.1 | (149.2) | - | - | |