| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,294.8 | 3,734 | 592.4 | 589.5 | 613.4 | |
COGS | 1,429.7 | 1,471.4 | 384.2 | 403 | 456.1 | |
Gross Profit | 865.1 | 2,262.6 | 208.2 | 186.5 | 157.3 | |
Operating Expenses & Income | ||||||
Operating Income | (57.15) | 1,712.8 | (142.6) | (138.5) | (270.2) | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 481 | 300.7 | 262.4 | 240 | 330.2 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (57.61) | (54.63) | (33.21) | (36.6) | (60.6) | |
Interest Income | 20.59 | 30.07 | 142.8 | 124.8 | 170.7 | |
Income Tax Expense | 148.6 | 1,117.5 | 28.76 | - | - | |
Net Income | ||||||
Net Income | 441.4 | (18.91) | 1,133.6 | 498.8 | 364.2 | |
Supplemental | ||||||
EBIT | 528.8 | 2,558.1 | 1,294.9 | - | - | |
EBITDA | 1,171.4 | 2,118.9 | - | - | - | |
