

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 120.2 | 72.07 | 62.42 | 82.31 | (177.4) |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | - | - | 128 | - | - |
Total Operating Expenses | - | - | 55.52 | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 4.988532 | 5.863648 | 7.129084 | 8.440778 | 8.719943 |
Earnings from Continuing Operations | |||||
Interest Expense | (1.66781) | (2.420296) | (3.272636) | (3.237159) | (4.48414) |
Interest Income | 114.7 | 133.7 | 183.6 | 145.1 | 104.8 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 99.37 | 48.89 | 35.97 | 54.39 | (203.8) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |