
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | - | - | 0.0129 | 0.0578 | 0.0528 |
COGS | - | 0.143796 | 0.0713 | 0.0845 | 0.071 |
Gross Profit | - | (0.143796) | (0.0584) | (0.0266) | (0.0182) |
Operating Expenses & Income | |||||
Operating Income | (0.0432) | (0.830756) | (1.568486) | (1.787941) | (1.214381) |
Total Operating Expenses | 0.0432 | 0.830756 | 1.581428 | 1.845762 | 1.267221 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 0.0691 | 0.596752 | 0.942328 | 0.985167 | 0.730622 |
Earnings from Continuing Operations | |||||
Interest Expense | - | (0.00189) | (0.0101) | (0.006204) | (0.002217) |
Interest Income | - | - | - | 0.000058 | 0.000336 |
Income Tax Expense | - | 0.000544 | - | - | - |
Net Income | |||||
Net Income | (0.0433) | (0.833222) | (1.501042) | (1.672291) | (1.113527) |
Supplemental | |||||
EBIT | (0.0432) | (0.673447) | (1.570308) | (1.791302) | (1.214753) |
EBITDA | - | (0.811506) | (1.461235) | (1.679542) | (1.105437) |