
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 7,475 | 9,887.1 | 3,824 | 5,832 | 5,401 | |
COGS | - | - | - | 3,793 | 3,548 | |
Gross Profit | 7,475 | 9,887.1 | 3,824 | 2,039 | 1,853 | |
Operating Expenses & Income | ||||||
Operating Income | 4,824.2 | 6,794.4 | 1,376 | 1,406 | 1,135 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 658.6 | 720.7 | 565 | 49 | 49 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (72.17) | (53.13) | (48) | (581) | (289) | |
Interest Income | 2.224231 | 133.5 | 85 | 27 | 33 | |
Income Tax Expense | 1,236.6 | 1,847.8 | - | - | - | |
Net Income | ||||||
Net Income | 2,965.6 | 4,349.6 | 355 | 649 | 385 | |
Supplemental | ||||||
EBIT | 4,268.4 | 6,079.7 | - | - | - | |
EBITDA | 4,637.3 | 6,619 | - | - | - | |