
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,205.4 | 1,601.8 | 771.9 | 848 | 763.6 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 114.4 | 205.3 | 84.5 | 31.5 | (90.5) |
Total Operating Expenses | 1,091 | 1,396.5 | 687.4 | 816.5 | 854.1 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 921.9 | 1,224.8 | 590.8 | 709.7 | 750.1 |
Earnings from Continuing Operations | |||||
Interest Expense | (47.6) | (47.2) | (34.6) | (37) | (24.4) |
Interest Income | 1.1 | 2.4 | 8 | 19.7 | 18.6 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 674.6 | 87.6 | 156.8 | (23.9) | 1,484.2 |
Supplemental | |||||
EBIT | - | 142.8 | 87.7 | 27.6 | (104.2) |
EBITDA | 822.9 | 313.7 | 282.5 | 207.6 | (4.5) |