

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,151,120.1 | 9,087 | 7,607.3 | 5,876.6 | 5,336.7 | |
COGS | 50,071.9 | 424.6 | 316.9 | 48.5 | 73.34 | |
Gross Profit | 1,101,048.2 | 8,662.4 | 7,290.5 | 5,828.1 | 5,263.4 | |
Operating Expenses & Income | ||||||
Operating Income | (302,913.5) | (3,520.5) | (2,799.8) | 673.6 | 264.4 | |
Total Operating Expenses | 1,454,033.6 | 12,607.5 | 10,407.2 | 5,203 | 5,072.4 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 1,408,742.6 | 12,232.3 | 10,108.5 | 5,156.2 | 5,022.2 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (667.4) | (174.7) | (5.624) | (7.279) | (114.2) | |
Interest Income | 4,981.2 | 166.2 | 425.5 | 443.1 | 948.3 | |
Income Tax Expense | 42,918.5 | - | - | - | - | |
Net Income | ||||||
Net Income | (273,875.3) | (3,488.1) | (2,229) | 1,332.5 | 741.4 | |
Supplemental | ||||||
EBIT | (302,500.7) | - | - | - | - | |
EBITDA | - | - | - | - | - | |