

| 2021 | 2022 | 2023 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 0.000115 | - | - | 2.211516 | 2.0734 | |
COGS | 0.265749 | 0.193402 | - | 1.604234 | 1.514101 | |
Gross Profit | 0.000115 | (0.193402) | - | 0.607282 | 0.559299 | |
Operating Expenses & Income | ||||||
Operating Income | (0.718271) | (4.205939) | - | 0.607282 | 0.559299 | |
Total Operating Expenses | 0.718386 | 4.205939 | - | - | - | |
R&D Expenses | 0.003496 | 0.003496 | - | - | - | |
Selling General & Admin Expenses | 0.51599 | 3.951827 | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | - | - | - | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 3.165717 | 0.298032 | - | - | - | |
Net Income | ||||||
Net Income | (3.883988) | (8.026463) | - | (1.459066) | (0.649416) | |
Supplemental | ||||||
EBIT | (0.718271) | (4.158359) | - | - | - | |
EBITDA | (0.452525) | (3.964957) | - | 0.607282 | 0.559299 | |