

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | 0.000226 | - | - | - | - | |
Gross Profit | (0.000226) | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | (0.0594) | (0.0473) | (0.0504) | (0.122817) | (0.122817) | |
Total Operating Expenses | 0.0594 | 0.0473 | 0.0504 | 0.122817 | 0.122817 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 0.0594 | 0.0473 | 0.0444 | 0.122817 | 0.122817 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.0478) | (0.0459) | (0.0467) | (0.0541) | (0.0541) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 0.0478 | -0 | (0.00005) | - | - | |
Net Income | ||||||
Net Income | (0.107183) | (0.0932) | (0.0971) | (0.176955) | (0.176955) | |
Supplemental | ||||||
EBIT | (0.0594) | (0.0473) | (0.0971) | (0.122817) | (0.245634) | |
EBITDA | (0.0591) | (0.0473) | (0.0467) | (0.122817) | (0.122817) | |