

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 0.0537 | 0.00387 | 6.5 | 6.5 | 8 | |
COGS | 0.004056 | - | - | 6.5 | - | |
Gross Profit | 0.0497 | 0.00387 | - | - | - | |
Operating Expenses & Income | ||||||
Operating Income | (0.827281) | (0.165251) | 6.015571 | 6.015571 | 1.392287 | |
Total Operating Expenses | 0.880991 | 0.169121 | 0.484429 | 0.484429 | 6.607713 | |
R&D Expenses | 0.536721 | 0.128914 | - | - | 2.320302 | |
Selling General & Admin Expenses | 0.34427 | 0.0402 | - | 0.484429 | 3.896744 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.0116) | (0.0165) | (0.0116) | (0.0116) | - | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 0.0116 | 0.332885 | - | - | - | |
Net Income | ||||||
Net Income | (0.850385) | (0.0156) | 0.793677 | 0.793677 | 1.779983 | |
Supplemental | ||||||
EBIT | (0.827281) | (0.0402) | 0.805241 | 6.820807 | - | |
EBITDA | (0.823225) | (0.0402) | 0.805241 | 0.805236 | 0.390667 | |