

| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 8.215 | - | 15.35 | 19.92 | 22.28 |
COGS | 0.632 | - | 1.039 | 1.407 | 1.518 |
Gross Profit | 7.583 | - | 14.31 | 18.51 | 20.76 |
Operating Expenses & Income | |||||
Operating Income | 2.629 | - | 12.49 | 16.18 | 17.45 |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 0.218 | - | 0.227 | 0.301 | 0.222 |
Earnings from Continuing Operations | |||||
Interest Expense | (2.408) | - | (11.39) | (10.81) | (7.614) |
Interest Income | 1.66 | - | 1.879 | 2.55 | 2.181 |
Income Tax Expense | (0.567) | 0.348 | - | - | - |
Net Income | |||||
Net Income | 39.68 | - | 10.85 | 23.08 | 7.856 |
Supplemental | |||||
EBIT | 2.714 | 8.518 | - | - | - |
EBITDA | - | - | - | - | - |