
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 3,423.2 | 4,096.7 | 882.4 | 1,031.1 | 968.8 |
COGS | 2,083.6 | 2,524.1 | 201.7 | 395.9 | 454.9 |
Gross Profit | 1,339.6 | 1,572.6 | 680.7 | 635.2 | 513.9 |
Operating Expenses & Income | |||||
Operating Income | 858.3 | 1,079.6 | 302.3 | 207.1 | 139.6 |
Total Operating Expenses | 2,564.9 | 3,017.1 | 580.1 | 824 | 829.2 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 476.5 | 504.4 | 376.4 | 421.2 | 377.6 |
Earnings from Continuing Operations | |||||
Interest Expense | (112.7) | (116.8) | (204) | (208.9) | (140.9) |
Interest Income | 13.6 | 34.1 | 140 | 158.1 | 112.4 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 919.9 | (475.7) | (824.6) | (2,493.2) | (1,646.5) |
Supplemental | |||||
EBIT | - | (35.2) | (564.6) | (2,312.7) | (1,519.4) |
EBITDA | 1,174.8 | (26.5) | (560.2) | (2,306.4) | (1,514.3) |