
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 133.4 | 146.3 | 144.7 | 177.3 | 202.2 |
COGS | - | - | - | - | 7.423 |
Gross Profit | 133.4 | 146.3 | 144.7 | 177.3 | 194.8 |
Operating Expenses & Income | |||||
Operating Income | 9.619 | 8.794 | 29.02 | 19.27 | 23.98 |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 82.37 | 93.1 | 105.7 | 107.3 | 123.7 |
Earnings from Continuing Operations | |||||
Interest Expense | (9.091) | (12.48) | (15.64) | (6.219) | (4.682) |
Interest Income | 0.062 | 0.067 | 0.136 | 0.148 | 0.061 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 2.673 | (2.106) | (8.488) | 7.034 | 9.457 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |