
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,900.7 | 2,336.2 | 1,706.9 | 1,746.2 | 1,344.2 |
COGS | 270.6 | 316.7 | 223.7 | 224.3 | 214 |
Gross Profit | 1,630.1 | 2,019.5 | 1,483.2 | 1,521.9 | 1,130.2 |
Operating Expenses & Income | |||||
Operating Income | 241.9 | 487.9 | 98.1 | 65.5 | 0.2 |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 883.2 | 951.4 | 867.8 | 931.4 | 685.7 |
Earnings from Continuing Operations | |||||
Interest Expense | (53.6) | (15.5) | (28.6) | (30) | (26.3) |
Interest Income | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 43.7 | 307.9 | (367.8) | (645.8) | (151.2) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 468.7 | 710.9 | (91.5) | - | - |