
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | - | - | 0.0222 | 0.025 | 0.0282 | |
Gross Profit | - | - | (0.0222) | (0.025) | (0.0282) | |
Operating Expenses & Income | ||||||
Operating Income | (1.837863) | (1.219849) | (0.539057) | (0.360769) | (1.490815) | |
Total Operating Expenses | 1.887726 | 1.236454 | 0.539057 | 0.360769 | 1.490815 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 1.487541 | 0.725766 | 0.502608 | 0.350525 | 0.891419 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.002406) | (0.001761) | (0.000737) | (0.000516) | (0.005474) | |
Interest Income | 0.006308 | 0.0166 | 0.0118 | - | 0.0354 | |
Income Tax Expense | (0.00183) | (0.0131) | - | - | - | |
Net Income | ||||||
Net Income | (1.840691) | (13.15) | (0.391569) | (0.083) | (4.27852) | |
Supplemental | ||||||
EBIT | (1.837863) | (1.219849) | (0.929889) | (0.641428) | - | |
EBITDA | (1.837863) | (1.219849) | (0.390832) | (0.280659) | - | |