

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,937.6 | 2,282.9 | 1,372 | 856 | 869 | |
COGS | - | - | - | - | - | |
Gross Profit | 3,638.5 | 2,282.9 | 1,372 | 856 | 869 | |
Operating Expenses & Income | ||||||
Operating Income | (1,462.3) | (595.5) | (482) | (141) | (249) | |
Total Operating Expenses | 5,449.1 | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 2,262.5 | 961.5 | 581 | 467 | 487 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (544.4) | (928.5) | (1,189) | (1,608) | (1,453) | |
Interest Income | 953.9 | 1,261.6 | 1,401 | 1,845 | 1,685 | |
Income Tax Expense | (103.6) | (94.27) | - | - | - | |
Net Income | ||||||
Net Income | (395.4) | 608 | 265 | 150 | 133 | |
Supplemental | ||||||
EBIT | 23.53 | 842.1 | - | - | - | |
EBITDA | 447.2 | 982 | - | - | - | |