
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | 0.0131 | 0.0243 | 0.068 | 0.068 | |
COGS | - | - | 0.0507 | 0.0343 | 0.0343 | |
Gross Profit | - | - | (0.0264) | 0.0336 | 0.0336 | |
Operating Expenses & Income | ||||||
Operating Income | (0.103) | (0.166) | (0.531) | (0.372592) | (0.372592) | |
Total Operating Expenses | 0.102704 | 0.165831 | 0.504544 | 0.440556 | 0.406236 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 0.102704 | 0.165831 | 0.504544 | 0.375641 | 0.375641 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.0192) | (0.000587) | (0.0586) | (0.0755) | (0.0755) | |
Interest Income | - | 0.000022 | 0.000027 | 0.00055 | - | |
Income Tax Expense | 0.0192 | (0.015) | 0.000001 | - | - | |
Net Income | ||||||
Net Income | (12.12) | (0.151) | (1.317) | (0.447495) | (0.447495) | |
Supplemental | ||||||
EBIT | (0.103) | (0.151) | (1.257969) | (0.372042) | (0.372042) | |
EBITDA | (0.000296) | 0.0148 | (1.234) | (0.341447) | (0.341447) | |