

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | (5.45186) | (3.870493) | (1.392561) | (2.305996) | (2.541476) | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 3.988627 | 2.728367 | 0.347509 | 1.263493 | 1.542994 | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | (0.1555) | (0.0761) | - | (0.10061) | |
Interest Income | - | - | 0.000222 | 0.001354 | 0.0912 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (5.435595) | (4.025955) | (0.468429) | (1.488613) | 5.045807 | |
Supplemental | ||||||
EBIT | (5.401595) | (3.870455) | (0.392339) | (2.305996) | 5.146417 | |
EBITDA | (5.405031) | (3.823629) | (0.346943) | (2.264907) | 5.181756 | |