| 2019 | 2020 | 2021 | 2022 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 285.1 | 359.8 | 3,421.3 | 19.1 | 40.5 | |
COGS | 195.1 | 254 | 2,984 | 2 | 5.8 | |
Gross Profit | 89.98 | 105.8 | 437.3 | 17.1 | 34.7 | |
Operating Expenses & Income | ||||||
Operating Income | 5.091366 | 14.04 | 110.8 | 7 | 8.3 | |
Total Operating Expenses | 280 | 345.8 | 3,310.5 | 12.1 | 32.2 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 54.71 | 60.35 | - | 10.1 | 26.4 | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | (28.61) | (34.9) | - | (0.3) | |
Interest Income | - | 0.7336 | 0.9 | - | 1 | |
Income Tax Expense | (1.739122) | (0.813562) | - | - | - | |
Net Income | ||||||
Net Income | (8.153881) | (3.698078) | 61.5 | 45.5 | 50.3 | |
Supplemental | ||||||
EBIT | 34.96 | 41.25 | 113.5 | 7 | 50 | |
EBITDA | 34.96 | 41.25 | 149.6 | 76.6 | 62.1 | |
