
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 358.7 | 465.9 | 495.2 | 520.3 | 587.9 |
COGS | 119.7 | 173.5 | 96.87 | 32.01 | 148.7 |
Gross Profit | 238.9 | 292.5 | 398.3 | 488.3 | 439.2 |
Operating Expenses & Income | |||||
Operating Income | 76.41 | 55.91 | 118.5 | 97.55 | 4.218 |
Total Operating Expenses | 282.3 | 410 | 376.7 | 422.7 | 583.7 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (50.4) | (68.74) | (100.7) | (131.5) | (152.3) |
Interest Income | 4.742 | 15.29 | 15.16 | 66.55 | 70.53 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (1.323) | (7.174) | 30 | (20.94) | (128.1) |
Supplemental | |||||
EBIT | - | 79.46 | 162.1 | 153.9 | 73.02 |
EBITDA | - | 153.3 | 265.7 | 271 | 214.6 |