
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | (5.958) | (96.9) | 735 | (456.1) | 434.3 |
COGS | 1.884 | 0.226 | 0.66 | 0.75 | 0.544 |
Gross Profit | (7.842) | (97.13) | 734.4 | (456.9) | 433.7 |
Operating Expenses & Income | |||||
Operating Income | (12.37) | (103.7) | 722.9 | (471.3) | 415.9 |
Total Operating Expenses | 6.414 | 6.828 | 12.09 | 15.19 | 18.31 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 2.998 | 4.003 | 4.91 | 6.042 | 7.371 |
Earnings from Continuing Operations | |||||
Interest Expense | - | - | - | - | - |
Interest Income | 0.011 | 0.576 | 4.785 | 2.096 | 3.735 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 417.3 | (102.9) | 727 | (469.2) | 419.5 |
Supplemental | |||||
EBIT | (12.37) | - | - | - | - |
EBITDA | - | - | - | - | - |