

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | 0.0106 | |
COGS | 0.016 | 0.0244 | 0.0393 | 0.0615 | 0.120527 | |
Gross Profit | (0.016) | (0.0244) | (0.0393) | (0.0615) | (0.109882) | |
Operating Expenses & Income | ||||||
Operating Income | (5.405062) | (25.41) | (17.18) | (12.84) | (6.519037) | |
Total Operating Expenses | 5.405062 | 25.41 | 17.18 | 12.84 | 6.529682 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 3.190528 | 6.013777 | 4.368775 | 3.840315 | 2.483339 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.0318) | (0.002383) | (0.000003) | (0.003221) | (0.234619) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 0.425787 | (0.0917) | 0.995014 | - | - | |
Net Income | ||||||
Net Income | (6.530871) | (50.23) | (18.28) | (12.65) | (6.593824) | |
Supplemental | ||||||
EBIT | (6.738936) | (24.46) | (16.17) | - | - | |
EBITDA | (6.073251) | (50.32) | - | - | - | |