
| 2022 | 2023 | 2024 | 2026 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | - | - | - | 3,627.5 |
COGS | - | - | - | 717.1 |
Gross Profit | - | - | - | 2,910.4 |
Operating Expenses & Income | ||||
Operating Income | (34.02) | (3.331) | (13.38) | 203.3 |
Total Operating Expenses | 34.02 | 3.331 | 13.38 | 3,424.3 |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | 0.3 | 0.026 | 8.547 | 2,534.6 |
Earnings from Continuing Operations | ||||
Interest Expense | (0.376) | (0.004) | (0.004) | (366.3) |
Interest Income | 0.021 | 0.025 | 5.683 | 12.94 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 79.91 | (3.313) | (15.55) | (189.4) |
Supplemental | ||||
EBIT | (33.88) | (3.309) | (15.55) | 176.8 |
EBITDA | (33.87) | (3.293) | (15.53) | 1,635.5 |