
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,611.7 | 990 | 1,006.3 | 973.6 | 6,512 | 6,512 |
COGS | 1,356.3 | 82.41 | 89.86 | 111.6 | 1,674.5 | 832.6 |
Gross Profit | 3,255.4 | 907.6 | 916.5 | 862 | 4,837.5 | 5,679.4 |
Operating Expenses & Income | ||||||
Operating Income | 1,840 | 402 | 414.5 | 379.8 | 2,510.5 | 2,510.5 |
Total Operating Expenses | 2,771.7 | 588 | 591.8 | 593.8 | 4,001.5 | 4,001.5 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 1,415.4 | 352.4 | 345.2 | 323.8 | 2,327 | 2,169.9 |
Earnings from Continuing Operations | ||||||
Interest Expense | (36.6) | (7.256119) | (7.111399) | (18.42) | (269.5) | (269.5) |
Interest Income | 2.9 | 0.514057 | 8.159997 | 0.244635 | 63.4 | 167.4 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 1,392.8 | 307.9 | 322.3 | 289.6 | 1,760.1 | 1,760.1 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |