
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 0.0854 | 0.0236 | - | - | - | |
COGS | 0.0219 | 0.006159 | - | 0.11285 | 0.0267 | |
Gross Profit | 0.0635 | 0.0175 | - | (0.11285) | (0.0267) | |
Operating Expenses & Income | ||||||
Operating Income | (0.48171) | (3.959863) | (2.962255) | (2.962255) | (3.11647) | |
Total Operating Expenses | 0.54516 | 3.895429 | 2.962255 | 2.849405 | 3.089748 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 0.54516 | 3.956292 | 2.849405 | 2.849405 | 1.336789 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.152933) | (0.331606) | (0.759013) | (0.759013) | (1.464963) | |
Interest Income | - | 0.000906 | 0.0108 | 0.0126 | - | |
Income Tax Expense | 0.000001 | - | - | - | - | |
Net Income | ||||||
Net Income | 1.479362 | (4.343104) | (6.353169) | (6.353169) | (7.551916) | |
Supplemental | ||||||
EBIT | 2.632295 | (3.959863) | (4.111865) | (4.111865) | (4.695045) | |
EBITDA | 2.676224 | (3.891913) | (3.999015) | (3.999015) | (4.668323) | |