
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 124 | (320.4) | 206.9 | 197.7 | 225 |
COGS | - | - | - | - | 1.42735 |
Gross Profit | 124 | (320.4) | 206.9 | 197.7 | 223.6 |
Operating Expenses & Income | |||||
Operating Income | 121.3 | (319.6) | 204.7 | 194.4 | 222 |
Total Operating Expenses | 2.710262 | 2.161462 | 206.9 | 3.254994 | 1.609844 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 1.326594 | 1.455149 | 1.314293 | 2.255645 | 1.108132 |
Earnings from Continuing Operations | |||||
Interest Expense | (2.13361) | (2.900624) | (1.397752) | (1.404028) | (1.42735) |
Interest Income | 71.38 | 66.93 | 61.5 | 56.85 | 45.45 |
Income Tax Expense | (0.236558) | (0.228485) | (0.167895) | - | - |
Net Income | |||||
Net Income | 121.3 | (322.5) | 204.7 | 194.4 | 222 |
Supplemental | |||||
EBIT | 121.3 | (319.6) | 410.8 | - | - |
EBITDA | 121.3 | (319.6) | 411 | - | 222 |