

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 0.0217 | 0.189677 | 0.250323 | - | - | |
COGS | 0.0125 | - | - | - | - | |
Gross Profit | 0.00913 | - | 0.250323 | - | - | |
Operating Expenses & Income | ||||||
Operating Income | (9.106252) | (3.60041) | (0.312812) | (0.332661) | (0.334223) | |
Total Operating Expenses | 9.127922 | 3.790087 | 0.563135 | 0.332661 | 0.334223 | |
R&D Expenses | 1.49496 | 1.199351 | - | - | - | |
Selling General & Admin Expenses | 7.132776 | 2.588641 | 0.563135 | 0.332661 | 0.334223 | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | - | - | - | |
Interest Income | 0.0104 | 0.000756 | 0.007323 | 0.0151 | 0.0103 | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (8.886555) | (8.520733) | (0.300001) | (0.317923) | (0.324012) | |
Supplemental | ||||||
EBIT | (9.106252) | (3.60041) | - | - | - | |
EBITDA | (8.618606) | (3.598315) | - | - | - | |