
| 2021 | 2022 | 2023 | 2024 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 0.0561 | 0.0516 | 0.0385 | 0.0159 | - | |
COGS | - | - | - | - | - | |
Gross Profit | 0.0561 | 0.0516 | 0.0385 | 0.0159 | - | |
Operating Expenses & Income | ||||||
Operating Income | (5.075953) | (7.33) | (11.85) | (14.41) | 6.011594 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 3.188661 | 4.246662 | 7.381218 | 10.67 | 17.57 | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | - | - | - | |
Interest Income | 0.176227 | 0.353175 | 1.781421 | 3.837641 | 7.423478 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (4.815206) | (6.82531) | (10.12) | (10.64) | 13.33 | |
Supplemental | ||||||
EBIT | (5.019827) | (7.278434) | (11.81) | (14.41) | 6.011594 | |
EBITDA | (4.849989) | (6.973139) | (10.99) | (13.6) | 6.825867 | |