
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | 0.29173 | 0.387605 | |
COGS | - | - | - | 0.103341 | 0.222252 | |
Gross Profit | - | - | - | 0.188389 | 0.165353 | |
Operating Expenses & Income | ||||||
Operating Income | (0.0315) | (0.0163) | (0.0215) | (1.44196) | (0.917031) | |
Total Operating Expenses | 0.0315 | 0.0162 | 0.0215 | 1.630349 | 1.082384 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.198252) | (0.198494) | (0.199157) | (0.202498) | (0.231763) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | (0.206297) | (0.236558) | (0.228485) | 0.0579 | - | |
Net Income | ||||||
Net Income | (0.229752) | (0.214743) | (0.220625) | 0.838925 | (1.550068) | |
Supplemental | ||||||
EBIT | (0.0315) | (0.252808) | (0.249955) | 1.099364 | (1.237181) | |
EBITDA | 0.174797 | (0.0163) | (0.0215) | 3.640688 | (1.23503) | |