
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 13.91 | 26.11 | 36.61 | 47.56 | 61.7 |
COGS | - | 0.276 | 0.465 | 0.153 | 0.052 |
Gross Profit | 13.91 | 25.83 | 36.15 | 47.41 | 61.65 |
Operating Expenses & Income | |||||
Operating Income | 5.8 | 12.47 | 19.47 | 27.61 | 39.71 |
Total Operating Expenses | 8.106 | 13.63 | 17.14 | 19.95 | 21.99 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (3.007) | (6.258) | (12.13) | (18.02) | (21.62) |
Interest Income | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 36.36 | 32.6 | (156.8) | 34.04 | 83.74 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |