
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | (5.958) | (96.9) | 735 | (456.1) | 434.3 | |
COGS | 1.884 | 0.226 | 0.66 | 0.75 | 0.544 | |
Gross Profit | (7.842) | (0.226) | 734.4 | (456.9) | 433.7 | |
Operating Expenses & Income | ||||||
Operating Income | (12.37) | (6.828) | 722.9 | (471.3) | 415.9 | |
Total Operating Expenses | 6.414 | 6.828 | 12.09 | 15.19 | 18.31 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 2.998 | 4.003 | 4.91 | 6.042 | 7.371 | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | - | - | - | |
Interest Income | 0.011 | 0.576 | 4.785 | 2.096 | 3.735 | |
Income Tax Expense | 417.3 | - | - | - | - | |
Net Income | ||||||
Net Income | 417.3 | (102.9) | 727 | (469.2) | 419.5 | |
Supplemental | ||||||
EBIT | (12.37) | (6.828) | - | - | - | |
EBITDA | - | - | - | - | - | |