
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 4.7 | - | - | 177.7 | 304.3 |
COGS | 4.693 | - | (92.19) | 173.6 | 205.9 |
Gross Profit | 0.007 | - | 92.19 | 4.104 | 98.46 |
Operating Expenses & Income | |||||
Operating Income | (23.93) | (17.49) | (27.02) | (39.44) | 14.12 |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 4.897 | 8.057 | 6.725 | 20.4 | 28.14 |
Earnings from Continuing Operations | |||||
Interest Expense | (12.95) | (14.31) | (11.96) | (26.38) | (26.32) |
Interest Income | - | 4.535 | 2.289 | 3.493 | 8.247 |
Income Tax Expense | 0.001 | - | - | - | - |
Net Income | |||||
Net Income | (26.74) | (10.57) | 53.63 | (44.64) | 5.336 |
Supplemental | |||||
EBIT | (27.03) | (20.71) | 71.96 | (48.92) | 17.68 |
EBITDA | (15.67) | (9.976) | 84.71 | (30.37) | 62.48 |