
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | - | - | - | 957.4 | 2,259.4 |
COGS | - | - | - | 334.6 | 864.1 |
Gross Profit | - | - | - | 622.8 | 1,395.3 |
Operating Expenses & Income | |||||
Operating Income | (14.88) | (75.43) | (53.34) | 447.4 | 1,186.4 |
Total Operating Expenses | 14.88 | 36 | 24.92 | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 9.208054 | 56.32 | 37.52 | 124.7 | 46.42 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.338493) | (0.370398) | (2.595765) | (5.211) | (8.154) |
Interest Income | 0.003526 | 2.340236 | 1.553409 | 10.48 | 36.33 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (20.04) | (76.69) | (53.24) | 337.3 | 862.3 |
Supplemental | |||||
EBIT | - | (76.32) | (50.64) | 447.1 | 1,244.6 |
EBITDA | - | (76.32) | (50.64) | 487.9 | 1,388.8 |