

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 687.8 | 838.3 | 294.1 | 213.8 | 237.7 | |
COGS | - | - | - | - | - | |
Gross Profit | 687.8 | 838.3 | 294.1 | 213.8 | 237.7 | |
Operating Expenses & Income | ||||||
Operating Income | (23.09) | (44.86) | 18.33 | 3.467 | 8.985 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 468.1 | 546.6 | 196.7 | 146.3 | 161.7 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (6.122711) | (16.14) | (4.078) | (0.877) | (0.6) | |
Interest Income | 0.0122 | 0.216824 | 0.17 | 1.035 | 1.299 | |
Income Tax Expense | (10.33) | (9.331594) | - | - | - | |
Net Income | ||||||
Net Income | (19.08) | (120.7) | 39.64 | 1.714 | 2.003 | |
Supplemental | ||||||
EBIT | (19.87) | (62.49) | - | - | - | |
EBITDA | 26.6 | (55.53) | - | - | - | |