
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 8,274 | 12,546.2 | 12,752.3 | 12,192.2 | 11,842.4 |
COGS | - | - | - | - | - |
Gross Profit | 8,274 | 12,546.2 | 12,752.3 | 12,192.2 | 11,842.4 |
Operating Expenses & Income | |||||
Operating Income | (3,201.4) | 4,417.2 | 4,247.8 | (2,512.9) | 1,693.8 |
Total Operating Expenses | 11,475.4 | 8,128.9 | 8,504.5 | 14,705.1 | 10,148.6 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 6,099.2 | 1,204.8 | 1,085.5 | 6,284 | 3,034.3 |
Earnings from Continuing Operations | |||||
Interest Expense | (2,175.7) | (3,015.2) | (2,678.8) | (2,440.9) | (2,603.8) |
Interest Income | 3.86 | 9.466 | 185.7 | 150.3 | 134.3 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (5,203.5) | 2,459.6 | (793.2) | (6,109.3) | (2,378.6) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | (717.4) | - | - | - | - |