
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | |
COGS | - | - | - | - | - | |
Gross Profit | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | |
Operating Expenses & Income | ||||||
Operating Income | (13.14) | (15.97) | (20.9) | (96.67) | (108.4) | |
Total Operating Expenses | 13.59 | 16.42 | 21.35 | 97.12 | 108.9 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 13.36 | 16.42 | 21.35 | 97.12 | 108.9 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (6.7) | (3.929) | (248.4) | - | - | |
Interest Income | 33.13 | 158.6 | 447.4 | 563.3 | 655 | |
Income Tax Expense | 0.599 | 5.191 | - | - | - | |
Net Income | ||||||
Net Income | 12.69 | 133.5 | 171.1 | 423.4 | 494.2 | |
Supplemental | ||||||
EBIT | (12.91) | (15.97) | - | - | - | |
EBITDA | 20.33 | 142.8 | - | - | - | |