

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,689.4 | 4,364.1 | 4,610.4 | 4,163.1 | 4,029.9 | |
COGS | 675 | 1,939.2 | 2,097.1 | 1,746.7 | 1,754.6 | |
Gross Profit | 3,014.4 | 2,424.9 | 2,513.3 | 2,416.4 | 2,275.3 | |
Operating Expenses & Income | ||||||
Operating Income | 416 | 529.1 | 431.4 | 150.2 | 24.6 | |
Total Operating Expenses | 3,273.4 | 3,835 | 4,179 | 4,012.9 | 4,005.3 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (49.6) | (43.1) | (43.5) | (61.2) | (94.3) | |
Interest Income | 4.3 | 0.1 | 32.8 | 53.9 | 30.6 | |
Income Tax Expense | 64 | 78.8 | - | - | - | |
Net Income | ||||||
Net Income | (751.4) | 299.2 | (817.3) | (297) | (5,156.5) | |
Supplemental | ||||||
EBIT | 665.9 | 861.6 | - | - | - | |
EBITDA | 746.6 | 831.5 | - | - | - | |