
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | - | - | - | - | - |
COGS | 1.497046 | 1.82807 | 2.077585 | 2.236142 | 2.966721 |
Gross Profit | (1.497046) | (1.82807) | (2.077585) | (2.236142) | (2.966721) |
Operating Expenses & Income | |||||
Operating Income | (1.533565) | (1.822783) | (2.143974) | (2.235975) | (2.968579) |
Total Operating Expenses | 1.533565 | 1.822783 | 2.143974 | 2.235975 | 2.968579 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 0.548 | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (1.315381) | (1.718792) | (2.336) | (2.497) | (0.719) |
Interest Income | 86.46 | - | 0.0107 | 0.0247 | 0.005867 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 83.6 | 85.17 | 88.15 | 90.1 | 93.23 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |