
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 7.981318 | 0.110682 | 0.164856 | 0.225242 | 0.599408 |
COGS | 0.0573 | 0.004006 | 0.0174 | 0.0181 | 0.008157 |
Gross Profit | 7.924028 | 0.106676 | 0.14743 | 0.207139 | 0.591251 |
Operating Expenses & Income | |||||
Operating Income | 4.827695 | (5.030681) | (5.324543) | (6.771783) | (6.988308) |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 1.01067 | 1.218362 | 1.896938 | 2.140348 | 2.95974 |
Earnings from Continuing Operations | |||||
Interest Expense | (2.976011) | (5.223799) | (8.096442) | (11.65) | (15.18) |
Interest Income | - | 10.62 | 13.68 | 18.15 | 24.79 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 1.340663 | 2.258243 | 2.633161 | 2.8058 | 2.724333 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |