

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 13,491.2 | 16,648.2 | 13,673 | 5.351 | 16,115 | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | - | - | - | - | - | |
Total Operating Expenses | 12,845.5 | 14,742.4 | 12,382 | 12,909 | 14,605 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 256.8 | 375 | 12,982 | 13,122 | 15,802 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (141.3) | (236.4) | (185) | (192) | (190) | |
Interest Income | 272 | 666.8 | - | - | - | |
Income Tax Expense | 212.7 | 699.4 | - | - | - | |
Net Income | ||||||
Net Income | 527.2 | 1,356.4 | 898 | 3.27 | 1,022 | |
Supplemental | ||||||
EBIT | 972.3 | 2,464.9 | - | - | - | |
EBITDA | - | - | - | - | - | |