

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 116.2 | 56.52 | 298.2 | 213.7 | 158.6 |
COGS | 68.26 | 84.66 | 333.5 | 192.1 | 54.94 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | (251.5) | (370.8) | (492) | (688) | 7.582 |
Total Operating Expenses | 299.4 | 342.6 | 456.8 | 709.6 | 96.1 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 198.1 | 188 | 196.6 | 729.5 | 181.9 |
Earnings from Continuing Operations | |||||
Interest Expense | (47.48) | (57.9) | (71.28) | (61.66) | (146.4) |
Interest Income | 346.6 | 648 | 511.1 | 481.2 | 527.7 |
Income Tax Expense | (32.25) | (81.61) | (71.69) | 0.013 | (14.1) |
Net Income | |||||
Net Income | 123.4 | 137.8 | (123.2) | (271.6) | 380.2 |
Supplemental | |||||
EBIT | (143.4) | (370.7) | (491.3) | (691.2) | 13.13 |
EBITDA | (139.1) | (370.7) | (491.3) | (691.2) | 13.13 |