

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | 0.0274 | 0.0496 | 0.0527 | 0.04 | |
COGS | - | - | 0.00331 | 0.003211 | 0.002409 | |
Gross Profit | - | 0.0274 | 0.0463 | 0.0494 | 0.0376 | |
Operating Expenses & Income | ||||||
Operating Income | (0.00895) | 0.00889 | (0.0408) | 0.00754 | 0.0225 | |
Total Operating Expenses | 0.008949 | 0.0185 | 0.0871 | 0.0419 | 0.0152 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | (0.006612) | (0.0376) | (0.0362) | (0.0198) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | (0.236558) | 0.003148 | (0.000132) | - | - | |
Net Income | ||||||
Net Income | (0.008949) | (0.000872) | (0.0783) | (0.007934) | 0.001367 | |
Supplemental | ||||||
EBIT | (0.245508) | (0.219595) | (0.0408) | 0.0142 | 0.0225 | |
EBITDA | (0.00895) | 0.00889 | (0.0375) | 0.0175 | 0.0249 | |