
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 46 | 2 | 7 | - | - |
COGS | 16 | 11 | 11 | 11 | 31 |
Gross Profit | 30 | (9) | (4) | (11) | (31) |
Operating Expenses & Income | |||||
Operating Income | (30) | (11) | (58) | 16 | (38) |
Total Operating Expenses | 76 | 13 | 65 | (16) | 38 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 10 | 9 | 7 | 6 | 5 |
Earnings from Continuing Operations | |||||
Interest Expense | - | - | - | - | - |
Interest Income | 40 | 38 | 47 | 21 | 15 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 801 | (187) | 12 | (154) | (421) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |