

| 2020 | 2021 | 2022 | 2023 | 2024 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | 0.0664 | 0.0605 | 0.05 | 0.05 | 0.0336 | |
Gross Profit | (0.0664) | (0.0605) | (0.05) | (0.05) | (0.0336) | |
Operating Expenses & Income | ||||||
Operating Income | (1.306) | (3.516) | (3.477) | (2.096) | (1.413715) | |
Total Operating Expenses | 1.304 | 3.576 | 3.518 | 2.096 | 1.413715 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 1.273 | 2.912548 | 3.055 | 1.4 | 1.21427 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.328634) | (0.40723) | (0.433089) | (0.35828) | (0.300042) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 0.348666 | 0.413708 | 0.408739 | 0.000002 | - | |
Net Income | ||||||
Net Income | (2.267) | (3.986) | (3.998) | (3.424) | (1.453454) | |
Supplemental | ||||||
EBIT | (1.372412) | (3.576522) | (3.526996) | (2.145998) | (1.459246) | |
EBITDA | (1.306) | (3.516) | (3.477) | (2.096) | (1.413715) | |