

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | (4.019) | (4.175333) | (4.175333) | (3.8485) | (2.725665) | |
Total Operating Expenses | 4.019 | 4.175333 | 4.175333 | 3.8485 | 2.725665 | |
R&D Expenses | 1.323 | 1.996173 | 1.996173 | 1.898081 | 1.177935 | |
Selling General & Admin Expenses | 2.695 | 2.17916 | 2.17916 | 1.942163 | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1.361) | (0.992415) | (0.992415) | (1.168044) | (2.030546) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 1.361 | - | (992,414) | - | - | |
Net Income | ||||||
Net Income | (5.472) | (5.167748) | (5.167748) | (4.771046) | (4.638079) | |
Supplemental | ||||||
EBIT | (4.112) | (4.175333) | (4.175333) | (3.424342) | - | |
EBITDA | (0.0934) | (4.175333) | (4.175333) | (3.603) | (2.725665) | |