

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,765.8 | 7,035.4 | 1,793 | 890.2 | 1,539.7 | |
COGS | 511.6 | 1,095.4 | 578.7 | 558.6 | 659 | |
Gross Profit | 1,254.2 | 5,940 | 1,214.3 | 331.6 | 880.7 | |
Operating Expenses & Income | ||||||
Operating Income | 1,125.2 | 5,646.4 | 936.6 | (22.42) | 445.9 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 39.66 | 88.84 | 81.55 | 75.11 | 99.44 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (79.59) | (39.32) | (91.54) | (75.13) | (85.34) | |
Interest Income | 17.21 | 311.5 | 118.2 | 56.73 | 82.54 | |
Income Tax Expense | 247.9 | 1,598.4 | - | - | - | |
Net Income | ||||||
Net Income | 853.6 | 3,898.2 | 256.9 | (195.8) | 525.8 | |
Supplemental | ||||||
EBIT | 1,166 | 5,234.4 | - | - | - | |
EBITDA | 1,249.3 | 5,708.4 | - | - | - | |