

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | - | - | - | - | |
COGS | 0.165604 | 0.0515 | 0.264488 | 0.281255 | 0.366317 | |
Gross Profit | (0.165604) | (0.0515) | (0.264488) | (0.281255) | (0.366317) | |
Operating Expenses & Income | ||||||
Operating Income | (11.97) | (5.967) | (5.344) | (6.372) | (9.035827) | |
Total Operating Expenses | 11.96 | 9.504132 | 9.088225 | 6.372 | 8.66951 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 11.78 | 9.599 | 8.934 | 9.882 | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.005) | (0.01) | (0.0112) | (0.0112) | (0.0662) | |
Interest Income | 0.10525 | 1.51 | 1.293 | 0.608 | - | |
Income Tax Expense | 0.005 | 0.01 | 0.135081 | - | - | |
Net Income | ||||||
Net Income | (8.503) | (6.391) | (7.825) | (9.554) | (8.423229) | |
Supplemental | ||||||
EBIT | (11.96) | (6.311993) | (7.948893) | (10.2) | (9.035827) | |
EBITDA | (11.8) | (6.260507) | (7.68444) | (9.882) | (8.66951) | |