

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 775.9 | 811.5 | 96.96 | 89.42 | 96.46 | |
COGS | 52.42 | 29.63 | 6.465 | 6.628 | 10 | |
Gross Profit | 723.5 | 781.9 | 90.5 | 82.79 | 86.46 | |
Operating Expenses & Income | ||||||
Operating Income | (1,645.6) | (735.8) | (74.53) | (23.14) | 17.54 | |
Total Operating Expenses | 2,421.6 | 1,547.3 | 171.5 | 112.6 | 78.92 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 2,370.8 | 1,517.7 | 165 | 105.9 | 68.92 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (3,636.8) | (4,433.3) | (342.4) | (439.1) | (396.9) | |
Interest Income | 2,568.7 | 3,809.3 | 203.3 | 56.6 | 23.46 | |
Income Tax Expense | 135.3 | (440) | - | - | - | |
Net Income | ||||||
Net Income | (12,884.6) | (6,144) | (947.4) | (756.7) | (945.7) | |
Supplemental | ||||||
EBIT | (2,059.2) | (2,824.1) | (629.9) | (363.1) | (605.7) | |
EBITDA | (12,304.7) | (2,073.4) | (613.9) | (354.4) | (597.4) | |