
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 620 | 693.2 | 868 | 1,071.6 | 1,336 |
COGS | 390.4 | 292 | 293.3 | 404.2 | 536.2 |
Gross Profit | 229.6 | 401.2 | 574.6 | 667.4 | 799.8 |
Operating Expenses & Income | |||||
Operating Income | (279.3) | 3.604 | 225.7 | 268.6 | 358.9 |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 339 | 230.8 | 208 | 254.8 | 283.6 |
Earnings from Continuing Operations | |||||
Interest Expense | (109.6) | (273.9) | (270.3) | (249.4) | (222.4) |
Interest Income | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (1,105.1) | (377) | 3.657 | 79.89 | 116.4 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |