
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 589.4 | 1,703.4 | 2,625.2 | 2,959.9 | 2,921.9 |
COGS | 653.7 | 754.7 | 927.4 | 998.2 | 947.7 |
Gross Profit | (64.3) | 948.7 | 1,697.8 | 1,961.7 | 1,974.2 |
Operating Expenses & Income | |||||
Operating Income | (642.2) | 34.7 | 532.6 | 663.8 | 618.9 |
Total Operating Expenses | 1,231.6 | 1,668.7 | 2,092.6 | 2,296.1 | 2,303 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (153.8) | (171.1) | (165.8) | (178.2) | (187.4) |
Interest Income | 5 | 4.5 | 36.8 | 66.2 | 42.3 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (906.5) | 42.5 | 278.8 | 312.1 | 253.7 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | (553.4) | 556.2 | 886.2 | - | - |