
| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | 0.00392 | 0.00392 | 4.822842 | 18.79 | |
COGS | 0.00093 | 0.00102 | 0.0134 | 2.343044 | 14.02 | |
Gross Profit | (0.00093) | (0.009449) | (0.009449) | 2.479798 | 4.769771 | |
Operating Expenses & Income | ||||||
Operating Income | (0.0172) | (0.0191) | (0.0408) | 0.054 | (0.186808) | |
Total Operating Expenses | 0.0172 | 0.0191 | 0.0314 | 2.425736 | 4.956579 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 0.0172 | 0.0191 | 0.0314 | 0.671916 | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | - | (0.0361) | (0.164767) | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | (0.0172) | (0.0191) | (0.0191) | - | - | |
Net Income | ||||||
Net Income | (0.0172) | (0.0191) | (0.0408) | 0.0209 | 0.002765 | |
Supplemental | ||||||
EBIT | (0.0172) | (0.0191) | (0.0408) | 0.0571 | (0.186808) | |
EBITDA | (0.0172) | (0.0191) | (0.0059) | 0.094 | (0.101652) | |