
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | (71.78) | (18.72) | 55 | 54.36 | 34.74 |
COGS | - | - | - | 8.181938 | 8.640581 |
Gross Profit | (71.78) | (18.72) | 55 | 46.18 | 26.1 |
Operating Expenses & Income | |||||
Operating Income | (72.84) | (19.61) | 54.06 | 45.48 | 25.33 |
Total Operating Expenses | 1.058803 | 0.88722 | 0.935285 | 0.704603 | 0.767725 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 0.99964 | 0.869021 | 0.9153 | 0.68281 | 0.74364 |
Earnings from Continuing Operations | |||||
Interest Expense | (2.900805) | (6.989041) | (8.656138) | (8.181938) | (8.640581) |
Interest Income | 60.2 | 51.69 | 51.21 | 50.21 | 50.53 |
Income Tax Expense | (0.236558) | (0.228485) | - | - | - |
Net Income | |||||
Net Income | (72.84) | (19.61) | 54.06 | 45.48 | 25.33 |
Supplemental | |||||
EBIT | (72.84) | (19.61) | - | - | - |
EBITDA | (72.84) | (19.61) | 54.06 | 45.48 | 25.33 |