
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 4,920.1 | 6,064.7 | 3,824 | 5,832 | 5,401 |
COGS | - | - | - | 3,793 | 3,548 |
Gross Profit | 4,920.1 | 6,064.7 | 3,824 | 2,039 | 1,853 |
Operating Expenses & Income | |||||
Operating Income | 3,175.3 | 4,167.7 | 1,376 | 1,406 | 1,135 |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 433.5 | 442.1 | 565 | 49 | 49 |
Earnings from Continuing Operations | |||||
Interest Expense | (47.5) | (32.59) | (48) | (581) | (289) |
Interest Income | 1.464 | 81.91 | 85 | 27 | 33 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 1,952 | 2,668.1 | 355 | 649 | 385 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 3,052.3 | 4,060.1 | - | - | - |