
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | 0.001517 | 0.0114 | 0.0103 | 0.0103 | |
COGS | - | 0.000733 | 0.0184 | 0.005352 | 0.005352 | |
Gross Profit | - | 0.000784 | (0.006995) | 0.004969 | 0.004969 | |
Operating Expenses & Income | ||||||
Operating Income | (0.0197) | (2.543) | (3.343) | (1.65395) | (2.232) | |
Total Operating Expenses | 0.0197 | 2.544 | 3.336 | 1.664271 | 2.237 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | 2.544025 | 3.336041 | 1.658919 | 1.659 | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | (733) | (0.184389) | (0.135586) | (0.135586) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | - | 733 | 0.000004 | - | - | |
Net Income | ||||||
Net Income | (0.0197) | (2.543) | (3.527) | (2.453934) | (2.454) | |
Supplemental | ||||||
EBIT | (0.0197) | (2.543) | (3.342776) | (2.318348) | (2.318156) | |
EBITDA | - | 0.000241 | (3.342) | (2.317192) | (2.317) | |