
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | 0.708 | 0.563 | 0.37 | 0.365 | - | |
Gross Profit | (0.708) | (0.563) | (0.37) | (0.365) | - | |
Operating Expenses & Income | ||||||
Operating Income | (40.33) | (66.72) | 24.35 | (0.0205) | (24.85) | |
Total Operating Expenses | 40.33 | 66.72 | (24.35) | 0.0205 | 24.85 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 22.75 | 16.56 | 16.41 | 0.0169 | 15.83 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (4.613) | (6.616) | (7.887) | (16.02) | (21.03) | |
Interest Income | 0.014 | 6.525 | 7.825 | 0.237 | 0.072 | |
Income Tax Expense | (11.05) | (16.69) | (7.349) | 0.007684 | - | |
Net Income | ||||||
Net Income | (20.81) | (56.56) | (13.36) | (0.0346) | (28.78) | |
Supplemental | ||||||
EBIT | (27.12) | (66.5) | (12.67) | (0.0205) | - | |
EBITDA | (26.41) | (65.94) | (12.3) | (0.0205) | - | |