
| 2021 | 2022 | 2023 | 2024 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | - | - | - | - | - |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | (2.200408) | (7.356223) | (1.669033) | (2.151391) | (1.543476) |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 1.932205 | 6.831929 | 1.178134 | 1.709809 | 1.273125 |
Earnings from Continuing Operations | |||||
Interest Expense | - | - | (0.32) | - | - |
Interest Income | 0.00637 | 0.0102 | 0.0252 | 0.101702 | 0.0427 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | (1.059866) | (7.253059) | (3.764663) | (2.983594) | (1.480761) |
Supplemental | |||||
EBIT | - | (7.356223) | (3.442313) | (2.151391) | (1.543476) |
EBITDA | (2.200286) | (7.308222) | (3.415838) | (2.095345) | (1.538408) |