
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 885.3 | 1,746 | 1,262.9 | (6.321833) | - | |
COGS | 0.350873 | 0.456904 | 0.592385 | 0.51963 | 1.305706 | |
Gross Profit | (0.350873) | (0.456904) | (0.592385) | (0.51963) | (1.305706) | |
Operating Expenses & Income | ||||||
Operating Income | (5.08839) | (4.240888) | (5.137019) | (6.490415) | (52.55) | |
Total Operating Expenses | 4.737517 | 3.783984 | 4.544634 | 5.970784 | 51.24 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 133.5 | 35.39 | 27.57 | 4.546519 | 6.464825 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (48.09) | (1.287312) | (1.273273) | (0.68292) | - | |
Interest Income | 0.02 | 0.012 | 0.270626 | 0.175037 | - | |
Income Tax Expense | 80.21 | 183.3 | 108.6 | - | 3.974543 | |
Net Income | ||||||
Net Income | 34.68 | (11.48) | (16.28) | (11.02) | (37.78) | |
Supplemental | ||||||
EBIT | (5.08839) | (4.240888) | (5.137019) | (6.490415) | (52.55) | |
EBITDA | (4.737517) | (3.783984) | (4.544634) | (5.970785) | (51.24) | |