
| 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 0.048 | 1.290951 | 1.013482 | 2.147134 |
COGS | 0.003861 | 1.025516 | 0.884883 | 1.32017 |
Gross Profit | 0.0441 | 0.265435 | 0.128599 | 0.826964 |
Operating Expenses & Income | ||||
Operating Income | 0.0305 | 0.0335 | (0.426929) | (6.275661) |
Total Operating Expenses | 0.0175 | 1.257402 | 1.440411 | 8.422795 |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | 0.0136 | 0.231886 | 0.555343 | 7.07552 |
Earnings from Continuing Operations | ||||
Interest Expense | (0.000723) | (0.000468) | (0.0264) | (0.003823) |
Interest Income | - | - | - | 0.15104 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 0.0299 | 0.0333 | (0.45245) | (6.10271) |
Supplemental | ||||
EBIT | 0.0306 | 0.0338 | (0.426052) | (6.098887) |
EBITDA | 0.0306 | 0.0338 | (0.425867) | (5.995645) |