

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 403 | 404.5 | 248.9 | 256.4 | 282.4 | |
COGS | - | - | - | - | - | |
Gross Profit | 403 | 404.5 | 248.9 | 256.4 | 282.4 | |
Operating Expenses & Income | ||||||
Operating Income | 57.94 | (75.88) | 10.98 | 35.36 | 69.44 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 261.7 | 306.5 | 171.6 | 156.2 | 151.7 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.614998) | (1.926964) | (0.26) | (0.177) | (0.168) | |
Interest Income | 0.0988 | 2.28073 | 2.37 | 2.677 | 1.032 | |
Income Tax Expense | 6.175886 | (1.749266) | - | - | - | |
Net Income | ||||||
Net Income | 45.47 | (457.6) | 8.777 | 74.23 | 110.9 | |
Supplemental | ||||||
EBIT | 50.05 | (72.59) | - | - | - | |
EBITDA | 87.69 | (414.3) | - | - | - | |