
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 201.3 | 2,695.8 | 2,803.6 | 2,395.5 | 1,881.2 |
COGS | 164.3 | 472.9 | 366.6 | 396.6 | 317.1 |
Gross Profit | 37 | 2,222.9 | 2,437 | 1,998.9 | 1,564.1 |
Operating Expenses & Income | |||||
Operating Income | 0.795704 | 940.3 | 777.9 | 590.3 | 197.1 |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | 165.8 | 251.8 | 252.6 | 214.9 |
Earnings from Continuing Operations | |||||
Interest Expense | (8.936695) | (81.4) | (80.1) | (65.3) | (45) |
Interest Income | 0.947592 | 6.9 | 26.4 | 21.9 | 9.8 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 5.472701 | 666.8 | 472.4 | 191.5 | (47.2) |
Supplemental | |||||
EBIT | - | 891.2 | 752.1 | 335.4 | (24.9) |
EBITDA | - | 1,116.9 | 1,062.1 | 699.7 | 375.9 |