
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 0.00814 | 0.0597 | 0.126856 | 0.820732 | 1.576928 | |
COGS | - | 1.390251 | - | 0.0589 | 0.0587 | |
Gross Profit | 0.00814 | 0.0597 | 0.126856 | 0.761841 | 1.518181 | |
Operating Expenses & Income | ||||||
Operating Income | (0.734991) | (8.111616) | (2.425494) | (0.561069) | 0.67467 | |
Total Operating Expenses | 0.743131 | 8.171341 | 2.55235 | 1.32291 | 0.843511 | |
R&D Expenses | 0.723498 | 0.391746 | 0.391912 | 0.206592 | 0.125192 | |
Selling General & Admin Expenses | 0.0196 | 2.352888 | 1.274425 | 0.443618 | 0.69248 | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | - | - | - | |
Interest Income | - | 0.0148 | 0.001539 | - | - | |
Income Tax Expense | - | 3.654173 | - | - | - | |
Net Income | ||||||
Net Income | (0.734991) | (8.154678) | (2.426989) | (0.561069) | 0.711646 | |
Supplemental | ||||||
EBIT | (0.734991) | (4.500505) | (1.755444) | (0.785908) | 0.67467 | |
EBITDA | (0.717055) | (3.110254) | (1.753301) | (0.322202) | 0.67467 | |