

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 55.93 | 38.08 | 62.22 | 71.5 | 76.91 |
COGS | 32.53 | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | - | - | - | - | - |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 23.19 | 25.1 | 23.11 | 37.69 | 65.13 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.262) | (0.67) | (0.551) | (0.757) | (1.201) |
Interest Income | 0.067 | 0.033 | 0.117 | 0.829 | 0.346 |
Income Tax Expense | (11.48) | 21.88 | (25.05) | 6.749 | 2.19 |
Net Income | |||||
Net Income | 52.57 | (82.3) | 108.6 | (8.348) | (0.761) |
Supplemental | |||||
EBIT | 64.24 | - | - | - | - |
EBITDA | 70.1 | - | - | - | - |