
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | 0.0761 | 0.0305 | - | - | - | |
Gross Profit | (0.0761) | (0.0305) | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | (1.075003) | (0.866856) | (0.733347) | (0.893473) | (0.718288) | |
Total Operating Expenses | 1.075003 | 0.866856 | 0.733347 | 0.893473 | 0.718288 | |
R&D Expenses | - | - | - | - | 0.102 | |
Selling General & Admin Expenses | 0.998871 | 0.836318 | 0.661931 | 0.865682 | 0.566822 | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | - | - | - | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | - | - | - | - | - | |
Net Income | ||||||
Net Income | (1.305003) | (1.51613) | (0.733347) | (0.893473) | 0.556083 | |
Supplemental | ||||||
EBIT | - | (0.866856) | - | - | - | |
EBITDA | (0.0686) | - | - | - | - | |